The Discounted Cash Flow (DCF) valuation of Pilot Corp (7846.T) is 5,860.25 JPY. With the latest stock price at 4,877.00 JPY, the upside of Pilot Corp based on DCF is 20.2%.
Based on the latest price of 4,877.00 JPY and our DCF valuation, Pilot Corp (7846.T) is a buy. buying 7846.T stocks now will result in a potential gain of 20.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.8% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4,454.88 - 9,505.09 | 5,860.25 |
| Upside | -8.7% - 94.9% | 20.2% |