The Discounted Cash Flow (DCF) valuation of Sakai Moving Service Co Ltd (9039.T) is 4,631.14 JPY. With the latest stock price at 2,659.00 JPY, the upside of Sakai Moving Service Co Ltd based on DCF is 74.2%.
Based on the latest price of 2,659.00 JPY and our DCF valuation, Sakai Moving Service Co Ltd (9039.T) is a buy. buying 9039.T stocks now will result in a potential gain of 74.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.4% | 6.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3,854.62 - 5,957.21 | 4,631.14 |
| Upside | 45.0% - 124.0% | 74.2% |