The Discounted Cash Flow (DCF) valuation of Denyo Co Ltd (6517.T) is 3,807.13 JPY. With the latest stock price at 2,690.00 JPY, the upside of Denyo Co Ltd based on DCF is 41.5%.
Based on the latest price of 2,690.00 JPY and our DCF valuation, Denyo Co Ltd (6517.T) is a buy. buying 6517.T stocks now will result in a potential gain of 41.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.5% | 8.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3,281.76 - 4,671.68 | 3,807.13 |
| Upside | 22.0% - 73.7% | 41.5% |