The Discounted Cash Flow (DCF) valuation of Pasco Corp (9232.T) is 4,918.83 JPY. With the latest stock price at 2,131.00 JPY, the upside of Pasco Corp based on DCF is 130.8%.
Based on the latest price of 2,131.00 JPY and our DCF valuation, Pasco Corp (9232.T) is a buy. buying 9232.T stocks now will result in a potential gain of 130.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.0% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4,101.01 - 6,255.34 | 4,918.83 |
| Upside | 92.4% - 193.5% | 130.8% |