The Discounted Cash Flow (DCF) valuation of Sanrin Co Ltd (7486.T) is 1,052.20 JPY. With the latest stock price at 687.00 JPY, the upside of Sanrin Co Ltd based on DCF is 53.2%.
Based on the latest price of 687.00 JPY and our DCF valuation, Sanrin Co Ltd (7486.T) is a buy. buying 7486.T stocks now will result in a potential gain of 53.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 8.0% | 6.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 885.08 - 1,360.90 | 1,052.20 |
| Upside | 28.8% - 98.1% | 53.2% |