The Discounted Cash Flow (DCF) valuation of Ushio Inc (6925.T) is 280.78 JPY. With the latest stock price at 1,785.50 JPY, the upside of Ushio Inc based on DCF is -84.3%.
Based on the latest price of 1,785.50 JPY and our DCF valuation, Ushio Inc (6925.T) is a sell. selling 6925.T stocks now will result in a potential gain of 84.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.4% | 8.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 226.63 - 452.82 | 280.78 |
| Upside | -87.3% - -74.6% | -84.3% |