The Discounted Cash Flow (DCF) valuation of Semitec Corp (6626.T) is 4,203.61 JPY. With the latest stock price at 2,137.00 JPY, the upside of Semitec Corp based on DCF is 96.7%.
Based on the latest price of 2,137.00 JPY and our DCF valuation, Semitec Corp (6626.T) is a buy. buying 6626.T stocks now will result in a potential gain of 96.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.5% | 8.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3,557.82 - 5,277.51 | 4,203.61 |
| Upside | 66.5% - 147.0% | 96.7% |