The Discounted Cash Flow (DCF) valuation of Tomy Co Ltd (7867.T) is 4,501.84 JPY. With the latest stock price at 3,251.00 JPY, the upside of Tomy Co Ltd based on DCF is 38.5%.
Based on the latest price of 3,251.00 JPY and our DCF valuation, Tomy Co Ltd (7867.T) is a buy. buying 7867.T stocks now will result in a potential gain of 38.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.5% | 7.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 3,244.92 - 8,342.50 | 4,501.84 |
| Upside | -0.2% - 156.6% | 38.5% |