The Discounted Cash Flow (DCF) valuation of Maezawa Kasei Industries Co Ltd (7925.T) is 2,592.35 JPY. With the latest stock price at 1,908.00 JPY, the upside of Maezawa Kasei Industries Co Ltd based on DCF is 35.9%.
Based on the latest price of 1,908.00 JPY and our DCF valuation, Maezawa Kasei Industries Co Ltd (7925.T) is a buy. buying 7925.T stocks now will result in a potential gain of 35.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.9% | 5.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,014.14 - 4,485.35 | 2,592.35 |
| Upside | 5.6% - 135.1% | 35.9% |