The Discounted Cash Flow (DCF) valuation of Ten Allied Co Ltd (8207.T) is 328.57 JPY. With the latest stock price at 267.00 JPY, the upside of Ten Allied Co Ltd based on DCF is 23.1%.
Based on the latest price of 267.00 JPY and our DCF valuation, Ten Allied Co Ltd (8207.T) is a buy. buying 8207.T stocks now will result in a potential gain of 23.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 5.6% | 4.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 213.76 - 854.33 | 328.57 |
| Upside | -19.9% - 220.0% | 23.1% |