The Discounted Cash Flow (DCF) valuation of Descente Ltd (8114.T) is 3,409.46 JPY. With the latest stock price at 4,335.00 JPY, the upside of Descente Ltd based on DCF is -21.4%.
Based on the latest price of 4,335.00 JPY and our DCF valuation, Descente Ltd (8114.T) is a sell. selling 8114.T stocks now will result in a potential gain of 21.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.2% | 6.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2,271.65 - 9,387.31 | 3,409.46 |
| Upside | -47.6% - 116.5% | -21.4% |