The Discounted Cash Flow (DCF) valuation of Mizuno Corp (8022.T) is 2,693.57 JPY. With the latest stock price at 2,573.00 JPY, the upside of Mizuno Corp based on DCF is 4.7%.
Based on the latest price of 2,573.00 JPY and our DCF valuation, Mizuno Corp (8022.T) is a buy. buying 8022.T stocks now will result in a potential gain of 4.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.2% | 7.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,936.88 - 4,908.84 | 2,693.57 |
| Upside | -24.7% - 90.8% | 4.7% |