The Discounted Cash Flow (DCF) valuation of Daisui Co Ltd (7538.T) is 577.86 JPY. With the latest stock price at 337.00 JPY, the upside of Daisui Co Ltd based on DCF is 71.5%.
Based on the latest price of 337.00 JPY and our DCF valuation, Daisui Co Ltd (7538.T) is a buy. buying 7538.T stocks now will result in a potential gain of 71.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.0% | 6.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 486.74 - 724.73 | 577.86 |
| Upside | 44.4% - 115.1% | 71.5% |