The Discounted Cash Flow (DCF) valuation of Eurasia Travel Co Ltd (9376.T) is 904.93 JPY. With the latest stock price at 499.00 JPY, the upside of Eurasia Travel Co Ltd based on DCF is 81.3%.
Based on the latest price of 499.00 JPY and our DCF valuation, Eurasia Travel Co Ltd (9376.T) is a buy. buying 9376.T stocks now will result in a potential gain of 81.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.5% | 7.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 827.71 - 1,036.08 | 904.93 |
| Upside | 65.9% - 107.6% | 81.3% |