The Discounted Cash Flow (DCF) valuation of Royal Holdings Co Ltd (8179.T) is 2,753.49 JPY. With the latest stock price at 2,550.00 JPY, the upside of Royal Holdings Co Ltd based on DCF is 8.0%.
Based on the latest price of 2,550.00 JPY and our DCF valuation, Royal Holdings Co Ltd (8179.T) is a buy. buying 8179.T stocks now will result in a potential gain of 8.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.3% | 5.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,736.22 - 5,710.45 | 2,753.49 |
| Upside | -31.9% - 123.9% | 8.0% |