The Discounted Cash Flow (DCF) valuation of Jaic Co Ltd (7073.T) is 3,594.38 JPY. With the latest stock price at 2,003.00 JPY, the upside of Jaic Co Ltd based on DCF is 79.4%.
Based on the latest price of 2,003.00 JPY and our DCF valuation, Jaic Co Ltd (7073.T) is a buy. buying 7073.T stocks now will result in a potential gain of 79.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.1% - 5.8% | 5.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,879.59 - 4,932.85 | 3,594.38 |
| Upside | 43.8% - 146.3% | 79.4% |