The Discounted Cash Flow (DCF) valuation of Max Co Ltd (6454.T) is 4,491.53 JPY. With the latest stock price at 4,705.00 JPY, the upside of Max Co Ltd based on DCF is -4.5%.
Based on the latest price of 4,705.00 JPY and our DCF valuation, Max Co Ltd (6454.T) is a sell. selling 6454.T stocks now will result in a potential gain of 4.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.6% | 7.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3,595.62 - 6,438.34 | 4,491.53 |
| Upside | -23.6% - 36.8% | -4.5% |