The Discounted Cash Flow (DCF) valuation of SG Holdings Co Ltd (9143.T) is 2,267.35 JPY. With the latest stock price at 1,433.50 JPY, the upside of SG Holdings Co Ltd based on DCF is 58.2%.
Based on the latest price of 1,433.50 JPY and our DCF valuation, SG Holdings Co Ltd (9143.T) is a buy. buying 9143.T stocks now will result in a potential gain of 58.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.0% | 6.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,516.42 - 4,539.07 | 2,267.35 |
| Upside | 5.8% - 216.6% | 58.2% |