The Discounted Cash Flow (DCF) valuation of Sun-Wa Technos Corp (8137.T) is 3,309.64 JPY. With the latest stock price at 2,290.00 JPY, the upside of Sun-Wa Technos Corp based on DCF is 44.5%.
Based on the latest price of 2,290.00 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 44.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.2% | 6.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 2,859.12 - 4,059.36 | 3,309.64 |
| Upside | 24.9% - 77.3% | 44.5% |