The Discounted Cash Flow (DCF) valuation of Marusan Securities Co Ltd (8613.T) is 1,045.13 JPY. With the latest stock price at 901.00 JPY, the upside of Marusan Securities Co Ltd based on DCF is 16.0%.
Based on the latest price of 901.00 JPY and our DCF valuation, Marusan Securities Co Ltd (8613.T) is a buy. buying 8613.T stocks now will result in a potential gain of 16.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.5% | 8.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 911.74 - 1,307.86 | 1,045.13 |
| Upside | 1.2% - 45.2% | 16.0% |