The Discounted Cash Flow (DCF) valuation of Raysum Co Ltd (8890.T) is 8,806.50 JPY. With the latest stock price at 5,890.00 JPY, the upside of Raysum Co Ltd based on DCF is 49.5%.
Based on the latest price of 5,890.00 JPY and our DCF valuation, Raysum Co Ltd (8890.T) is a buy. buying 8890.T stocks now will result in a potential gain of 49.5%.
| Range | Selected | |
| WACC / Discount Rate | 3.9% - 5.6% | 4.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 6,070.85 - 14,478.02 | 8,806.50 |
| Upside | 3.1% - 145.8% | 49.5% |