The Discounted Cash Flow (DCF) valuation of USEN NEXT HOLDINGS Co Ltd (9418.T) is 2,323.22 JPY. With the latest stock price at 1,674.00 JPY, the upside of USEN NEXT HOLDINGS Co Ltd based on DCF is 38.8%.
Based on the latest price of 1,674.00 JPY and our DCF valuation, USEN NEXT HOLDINGS Co Ltd (9418.T) is a buy. buying 9418.T stocks now will result in a potential gain of 38.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.2% | 5.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,852.39 - 3,160.69 | 2,323.22 |
| Upside | 10.7% - 88.8% | 38.8% |