The Discounted Cash Flow (DCF) valuation of Century 21 Real Estate of Japan Ltd (8898.T) is 1,652.40 JPY. With the latest stock price at 1,108.00 JPY, the upside of Century 21 Real Estate of Japan Ltd based on DCF is 49.1%.
Based on the latest price of 1,108.00 JPY and our DCF valuation, Century 21 Real Estate of Japan Ltd (8898.T) is a buy. buying 8898.T stocks now will result in a potential gain of 49.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.0% | 5.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,343.06 - 2,184.92 | 1,652.40 |
| Upside | 21.2% - 97.2% | 49.1% |