The Discounted Cash Flow (DCF) valuation of Maxvalu Nishinihon Co Ltd (8287.T) is 10,088.04 JPY. With the latest stock price at 2,671.00 JPY, the upside of Maxvalu Nishinihon Co Ltd based on DCF is 277.7%.
Based on the latest price of 2,671.00 JPY and our DCF valuation, Maxvalu Nishinihon Co Ltd (8287.T) is a buy. buying 8287.T stocks now will result in a potential gain of 277.7%.
| Range | Selected | |
| WACC / Discount Rate | 3.3% - 8.1% | 5.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4,933.44 - 143,876.22 | 10,088.04 |
| Upside | 84.7% - 5286.6% | 277.7% |