The Discounted Cash Flow (DCF) valuation of Seibu Holdings Inc (9024.T) is 9,629.51 JPY. With the latest stock price at 4,365.00 JPY, the upside of Seibu Holdings Inc based on DCF is 120.6%.
Based on the latest price of 4,365.00 JPY and our DCF valuation, Seibu Holdings Inc (9024.T) is a buy. buying 9024.T stocks now will result in a potential gain of 120.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 5.8% | 5.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 7,293.73 - 13,906.24 | 9,629.51 |
| Upside | 67.1% - 218.6% | 120.6% |