The Discounted Cash Flow (DCF) valuation of Maezawa Industries Inc (6489.T) is 2,427.72 JPY. With the latest stock price at 1,593.00 JPY, the upside of Maezawa Industries Inc based on DCF is 52.4%.
Based on the latest price of 1,593.00 JPY and our DCF valuation, Maezawa Industries Inc (6489.T) is a buy. buying 6489.T stocks now will result in a potential gain of 52.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.9% | 8.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,954.57 - 3,314.29 | 2,427.72 |
| Upside | 22.7% - 108.1% | 52.4% |