The Discounted Cash Flow (DCF) valuation of Cosel Co Ltd (6905.T) is 1,557.47 JPY. With the latest stock price at 1,089.00 JPY, the upside of Cosel Co Ltd based on DCF is 43.0%.
Based on the latest price of 1,089.00 JPY and our DCF valuation, Cosel Co Ltd (6905.T) is a buy. buying 6905.T stocks now will result in a potential gain of 43.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.5% | 7.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,384.99 - 1,855.36 | 1,557.47 |
| Upside | 27.2% - 70.4% | 43.0% |