The Discounted Cash Flow (DCF) valuation of Takachiho Co Ltd (8225.T) is 6,422.15 JPY. With the latest stock price at 3,440.00 JPY, the upside of Takachiho Co Ltd based on DCF is 86.7%.
Based on the latest price of 3,440.00 JPY and our DCF valuation, Takachiho Co Ltd (8225.T) is a buy. buying 8225.T stocks now will result in a potential gain of 86.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.7% | 5.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 5,037.08 - 8,816.45 | 6,422.15 |
| Upside | 46.4% - 156.3% | 86.7% |