The Discounted Cash Flow (DCF) valuation of Yonex Co Ltd (7906.T) is 2,810.08 JPY. With the latest stock price at 2,995.00 JPY, the upside of Yonex Co Ltd based on DCF is -6.2%.
Based on the latest price of 2,995.00 JPY and our DCF valuation, Yonex Co Ltd (7906.T) is a sell. selling 7906.T stocks now will result in a potential gain of 6.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.1% | 7.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,987.79 - 5,351.13 | 2,810.08 |
| Upside | -33.6% - 78.7% | -6.2% |