The Discounted Cash Flow (DCF) valuation of Maruyoshi Center Inc (7515.T) is 104,078.28 JPY. With the latest stock price at 4,095.00 JPY, the upside of Maruyoshi Center Inc based on DCF is 2441.6%.
Based on the latest price of 4,095.00 JPY and our DCF valuation, Maruyoshi Center Inc (7515.T) is a buy. buying 7515.T stocks now will result in a potential gain of 2441.6%.
| Range | Selected | |
| WACC / Discount Rate | 3.2% - 4.0% | 3.6% |
| Long-term Growth Rate | 1.0% - 2.9% | 2.0% |
| Fair Price | 54,297.11 - 707,071.40 | 104,078.28 |
| Upside | 1225.9% - 17166.7% | 2441.6% |