The Discounted Cash Flow (DCF) valuation of Matsui Securities Co Ltd (8628.T) is 790.12 JPY. With the latest stock price at 696.00 JPY, the upside of Matsui Securities Co Ltd based on DCF is 13.5%.
Based on the latest price of 696.00 JPY and our DCF valuation, Matsui Securities Co Ltd (8628.T) is a buy. buying 8628.T stocks now will result in a potential gain of 13.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 7.3% | 6.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 35.00 - 5,376.05 | 790.12 |
| Upside | -95.0% - 672.4% | 13.5% |