The Discounted Cash Flow (DCF) valuation of MTG Co Ltd (7806.T) is 1,757.88 JPY. With the latest stock price at 3,405.00 JPY, the upside of MTG Co Ltd based on DCF is -48.4%.
Based on the latest price of 3,405.00 JPY and our DCF valuation, MTG Co Ltd (7806.T) is a sell. selling 7806.T stocks now will result in a potential gain of 48.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.4% | 6.2% |
| Long-term Growth Rate | 3.0% - 4.7% | 3.9% |
| Fair Price | 1,063.92 - 14,052.55 | 1,757.88 |
| Upside | -68.8% - 312.7% | -48.4% |