The Discounted Cash Flow (DCF) valuation of Mamiya-OP Co Ltd (7991.T) is 8,617.10 JPY. With the latest stock price at 1,337.00 JPY, the upside of Mamiya-OP Co Ltd based on DCF is 544.5%.
Based on the latest price of 1,337.00 JPY and our DCF valuation, Mamiya-OP Co Ltd (7991.T) is a buy. buying 7991.T stocks now will result in a potential gain of 544.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.5% | 7.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 7,101.20 - 11,183.74 | 8,617.10 |
| Upside | 431.1% - 736.5% | 544.5% |