The Discounted Cash Flow (DCF) valuation of San-Ai Oil Co Ltd (8097.T) is 3,176.70 JPY. With the latest stock price at 1,719.00 JPY, the upside of San-Ai Oil Co Ltd based on DCF is 84.8%.
Based on the latest price of 1,719.00 JPY and our DCF valuation, San-Ai Oil Co Ltd (8097.T) is a buy. buying 8097.T stocks now will result in a potential gain of 84.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.7% | 7.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,631.19 - 4,148.43 | 3,176.70 |
| Upside | 53.1% - 141.3% | 84.8% |