The Discounted Cash Flow (DCF) valuation of Estelle Holdings Co Ltd (7872.T) is 847.21 JPY. With the latest stock price at 575.00 JPY, the upside of Estelle Holdings Co Ltd based on DCF is 47.3%.
Based on the latest price of 575.00 JPY and our DCF valuation, Estelle Holdings Co Ltd (7872.T) is a buy. buying 7872.T stocks now will result in a potential gain of 47.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 5.0% | 4.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 562.72 - 1,366.74 | 847.21 |
| Upside | -2.1% - 137.7% | 47.3% |