The Discounted Cash Flow (DCF) valuation of Ya-Man Ltd (6630.T) is 680.34 JPY. With the latest stock price at 845.00 JPY, the upside of Ya-Man Ltd based on DCF is -19.5%.
Based on the latest price of 845.00 JPY and our DCF valuation, Ya-Man Ltd (6630.T) is a sell. selling 6630.T stocks now will result in a potential gain of 19.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.1% | 6.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 548.71 - 1,164.20 | 680.34 |
| Upside | -35.1% - 37.8% | -19.5% |