The Discounted Cash Flow (DCF) valuation of Mitsui & Co Ltd (8031.T) is 4,852.88 JPY. With the latest stock price at 3,774.00 JPY, the upside of Mitsui & Co Ltd based on DCF is 28.6%.
Based on the latest price of 3,774.00 JPY and our DCF valuation, Mitsui & Co Ltd (8031.T) is a buy. buying 8031.T stocks now will result in a potential gain of 28.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.7% | 6.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 3,596.23 - 7,000.27 | 4,852.88 |
| Upside | -4.7% - 85.5% | 28.6% |