The Discounted Cash Flow (DCF) valuation of SAXA Holdings Inc (6675.T) is 5,694.90 JPY. With the latest stock price at 4,005.00 JPY, the upside of SAXA Holdings Inc based on DCF is 42.2%.
Based on the latest price of 4,005.00 JPY and our DCF valuation, SAXA Holdings Inc (6675.T) is a buy. buying 6675.T stocks now will result in a potential gain of 42.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 9.2% | 7.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4,451.65 - 8,293.57 | 5,694.90 |
| Upside | 11.2% - 107.1% | 42.2% |