The Discounted Cash Flow (DCF) valuation of TBS Holdings Inc (9401.T) is 5,393.08 JPY. With the latest stock price at 4,772.00 JPY, the upside of TBS Holdings Inc based on DCF is 13.0%.
Based on the latest price of 4,772.00 JPY and our DCF valuation, TBS Holdings Inc (9401.T) is a buy. buying 9401.T stocks now will result in a potential gain of 13.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 7.0% | 5.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 3,164.29 - 24,490.69 | 5,393.08 |
| Upside | -33.7% - 413.2% | 13.0% |