The Discounted Cash Flow (DCF) valuation of Unicharm Corp (8113.T) is 1,459.63 JPY. With the latest stock price at 1,016.00 JPY, the upside of Unicharm Corp based on DCF is 43.7%.
Based on the latest price of 1,016.00 JPY and our DCF valuation, Unicharm Corp (8113.T) is a buy. buying 8113.T stocks now will result in a potential gain of 43.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.7% | 5.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,032.93 - 2,857.77 | 1,459.63 |
| Upside | 1.7% - 181.3% | 43.7% |