The Discounted Cash Flow (DCF) valuation of Saizeriya Co Ltd (7581.T) is 8,505.80 JPY. With the latest stock price at 6,610.00 JPY, the upside of Saizeriya Co Ltd based on DCF is 28.7%.
Based on the latest price of 6,610.00 JPY and our DCF valuation, Saizeriya Co Ltd (7581.T) is a buy. buying 7581.T stocks now will result in a potential gain of 28.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.6% | 5.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 5,287.29 - 32,734.39 | 8,505.80 |
| Upside | -20.0% - 395.2% | 28.7% |