The Discounted Cash Flow (DCF) valuation of Espec Corp (6859.T) is 3,575.91 JPY. With the latest stock price at 2,769.00 JPY, the upside of Espec Corp based on DCF is 29.1%.
Based on the latest price of 2,769.00 JPY and our DCF valuation, Espec Corp (6859.T) is a buy. buying 6859.T stocks now will result in a potential gain of 29.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.7% | 8.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,801.00 - 5,374.05 | 3,575.91 |
| Upside | 1.2% - 94.1% | 29.1% |