The Discounted Cash Flow (DCF) valuation of Yamato International Inc (8127.T) is 442.51 JPY. With the latest stock price at 392.00 JPY, the upside of Yamato International Inc based on DCF is 12.9%.
Based on the latest price of 392.00 JPY and our DCF valuation, Yamato International Inc (8127.T) is a buy. buying 8127.T stocks now will result in a potential gain of 12.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.5% | 5.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 368.81 - 664.32 | 442.51 |
| Upside | -5.9% - 69.5% | 12.9% |