The Discounted Cash Flow (DCF) valuation of Sanrin Co Ltd (7486.T) is 918.82 JPY. With the latest stock price at 680.00 JPY, the upside of Sanrin Co Ltd based on DCF is 35.1%.
Based on the latest price of 680.00 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 35.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.1% - 6.4% | 5.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 735.37 - 1,329.26 | 918.82 |
| Upside | 8.1% - 95.5% | 35.1% |