The Discounted Cash Flow (DCF) valuation of Maruhachi Warehouse Co Ltd (9313.T) is 2,215.25 JPY. With the latest stock price at 857.00 JPY, the upside of Maruhachi Warehouse Co Ltd based on DCF is 158.5%.
Based on the latest price of 857.00 JPY and our DCF valuation, Maruhachi Warehouse Co Ltd (9313.T) is a buy. buying 9313.T stocks now will result in a potential gain of 158.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 6.4% | 5.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,585.99 - 3,450.98 | 2,215.25 |
| Upside | 85.1% - 302.7% | 158.5% |