The Discounted Cash Flow (DCF) valuation of SRS Holdings Co Ltd (8163.T) is 812.92 JPY. With the latest stock price at 1,191.00 JPY, the upside of SRS Holdings Co Ltd based on DCF is -31.7%.
Based on the latest price of 1,191.00 JPY and our DCF valuation, SRS Holdings Co Ltd (8163.T) is a sell. selling 8163.T stocks now will result in a potential gain of 31.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.3% | 5.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 540.76 - 1,546.13 | 812.92 |
| Upside | -54.6% - 29.8% | -31.7% |