The Discounted Cash Flow (DCF) valuation of Sugi Holdings Co Ltd (7649.T) is 3,562.47 JPY. With the latest stock price at 3,085.00 JPY, the upside of Sugi Holdings Co Ltd based on DCF is 15.5%.
Based on the latest price of 3,085.00 JPY and our DCF valuation, Sugi Holdings Co Ltd (7649.T) is a buy. buying 7649.T stocks now will result in a potential gain of 15.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.4% | 5.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,433.17 - 7,153.82 | 3,562.47 |
| Upside | -21.1% - 131.9% | 15.5% |