The Discounted Cash Flow (DCF) valuation of Eidai Co Ltd (7822.T) is 1,656.82 JPY. With the latest stock price at 223.00 JPY, the upside of Eidai Co Ltd based on DCF is 643.0%.
Based on the latest price of 223.00 JPY and our DCF valuation, Eidai Co Ltd (7822.T) is a buy. buying 7822.T stocks now will result in a potential gain of 643.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 7.3% | 5.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 862.54 - 5,499.41 | 1,656.82 |
| Upside | 286.8% - 2366.1% | 643.0% |