The Discounted Cash Flow (DCF) valuation of Yaoko Co Ltd (8279.T) is 12,352.38 JPY. With the latest stock price at 9,477.00 JPY, the upside of Yaoko Co Ltd based on DCF is 30.3%.
Based on the latest price of 9,477.00 JPY and our DCF valuation, Yaoko Co Ltd (8279.T) is a buy. buying 8279.T stocks now will result in a potential gain of 30.3%.
| Range | Selected | |
| WACC / Discount Rate | 3.9% - 5.6% | 4.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 9,072.04 - 19,333.89 | 12,352.38 |
| Upside | -4.3% - 104.0% | 30.3% |