The Discounted Cash Flow (DCF) valuation of Glory Ltd (6457.T) is 5,349.44 JPY. With the latest stock price at 3,641.00 JPY, the upside of Glory Ltd based on DCF is 46.9%.
Based on the latest price of 3,641.00 JPY and our DCF valuation, Glory Ltd (6457.T) is a buy. buying 6457.T stocks now will result in a potential gain of 46.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.8% | 6.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3,781.25 - 9,019.73 | 5,349.44 |
| Upside | 3.9% - 147.7% | 46.9% |