The Discounted Cash Flow (DCF) valuation of Zero Co Ltd (9028.T) is 4,293.01 JPY. With the latest stock price at 3,220.00 JPY, the upside of Zero Co Ltd based on DCF is 33.3%.
Based on the latest price of 3,220.00 JPY and our DCF valuation, Zero Co Ltd (9028.T) is a buy. buying 9028.T stocks now will result in a potential gain of 33.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.6% | 5.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 3,316.96 - 6,098.56 | 4,293.01 |
| Upside | 3.0% - 89.4% | 33.3% |