The Discounted Cash Flow (DCF) valuation of Sawada Holdings Co Ltd (8699.T) is (2,775.02) JPY. With the latest stock price at 1,074.00 JPY, the upside of Sawada Holdings Co Ltd based on DCF is -358.4%.
Based on the latest price of 1,074.00 JPY and our DCF valuation, Sawada Holdings Co Ltd (8699.T) is a sell. selling 8699.T stocks now will result in a potential gain of 358.4%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.0% | 6.1% |
| Long-term Growth Rate | 3.0% - 4.9% | 3.9% |
| Fair Price | (18,812.33) - (1,416.77) | (2,775.02) |
| Upside | -1851.6% - -231.9% | -358.4% |