The Discounted Cash Flow (DCF) valuation of Sanrio Co Ltd (8136.T) is 1,295.29 JPY. With the latest stock price at 992.40 JPY, the upside of Sanrio Co Ltd based on DCF is 30.5%.
Based on the latest price of 992.40 JPY and our DCF valuation, Sanrio Co Ltd (8136.T) is a buy. buying 8136.T stocks now will result in a potential gain of 30.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.4% | 6.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 815.87 - 3,927.75 | 1,295.29 |
| Upside | -17.8% - 295.8% | 30.5% |