The Discounted Cash Flow (DCF) valuation of A&D Co Ltd (7745.T) is 2,907.06 JPY. With the latest stock price at 2,013.00 JPY, the upside of A&D Co Ltd based on DCF is 44.4%.
Based on the latest price of 2,013.00 JPY and our DCF valuation, A&D Co Ltd (7745.T) is a buy. buying 7745.T stocks now will result in a potential gain of 44.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.7% | 7.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 2,379.81 - 3,762.80 | 2,907.06 |
| Upside | 18.2% - 86.9% | 44.4% |