The Discounted Cash Flow (DCF) valuation of Tokyo Electron Ltd (8035.T) is 17,050.08 JPY. With the latest stock price at 27,000.00 JPY, the upside of Tokyo Electron Ltd based on DCF is -36.9%.
Based on the latest price of 27,000.00 JPY and our DCF valuation, Tokyo Electron Ltd (8035.T) is a sell. selling 8035.T stocks now will result in a potential gain of 36.9%.
| Range | Selected | |
| WACC / Discount Rate | 8.7% - 11.6% | 10.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 13,080.43 - 25,634.16 | 17,050.08 |
| Upside | -51.6% - -5.1% | -36.9% |