The Discounted Cash Flow (DCF) valuation of Laox Co Ltd (8202.T) is 103.75 JPY. With the latest stock price at 161.00 JPY, the upside of Laox Co Ltd based on DCF is -35.6%.
Based on the latest price of 161.00 JPY and our DCF valuation, Laox Co Ltd (8202.T) is a sell. selling 8202.T stocks now will result in a potential gain of 35.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 6.7% | 5.5% |
| Long-term Growth Rate | 2.5% - 4.1% | 3.3% |
| Fair Price | 89.55 - 343.78 | 103.75 |
| Upside | -44.4% - 113.5% | -35.6% |