The Discounted Cash Flow (DCF) valuation of Sun-Wa Technos Corp (8137.T) is 3,670.16 JPY. With the latest stock price at 2,455.00 JPY, the upside of Sun-Wa Technos Corp based on DCF is 49.5%.
Based on the latest price of 2,455.00 JPY and our DCF valuation, Sun-Wa Technos Corp (8137.T) is a buy. buying 8137.T stocks now will result in a potential gain of 49.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.5% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,897.62 - 5,623.20 | 3,670.16 |
| Upside | 18.0% - 129.1% | 49.5% |