The Discounted Cash Flow (DCF) valuation of Maruzen Showa Unyu Co Ltd (9068.T) is 7,986.32 JPY. With the latest stock price at 6,820.00 JPY, the upside of Maruzen Showa Unyu Co Ltd based on DCF is 17.1%.
Based on the latest price of 6,820.00 JPY and our DCF valuation, Maruzen Showa Unyu Co Ltd (9068.T) is a buy. buying 9068.T stocks now will result in a potential gain of 17.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.5% | 5.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5,096.70 - 18,615.16 | 7,986.32 |
| Upside | -25.3% - 172.9% | 17.1% |