The Discounted Cash Flow (DCF) valuation of Sumida Corp (6817.T) is 10,224.65 JPY. With the latest stock price at 1,500.00 JPY, the upside of Sumida Corp based on DCF is 581.6%.
Based on the latest price of 1,500.00 JPY and our DCF valuation, Sumida Corp (6817.T) is a buy. buying 6817.T stocks now will result in a potential gain of 581.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.1% - 5.9% | 5.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5,750.53 - 29,476.96 | 10,224.65 |
| Upside | 283.4% - 1865.1% | 581.6% |