The Discounted Cash Flow (DCF) valuation of Yamae Group Holdings Co Ltd (7130.T) is 6,243.64 JPY. With the latest stock price at 2,987.00 JPY, the upside of Yamae Group Holdings Co Ltd based on DCF is 109.0%.
Based on the latest price of 2,987.00 JPY and our DCF valuation, Yamae Group Holdings Co Ltd (7130.T) is a buy. buying 7130.T stocks now will result in a potential gain of 109.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 5.5% | 4.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4,615.48 - 9,068.67 | 6,243.64 |
| Upside | 54.5% - 203.6% | 109.0% |