The Discounted Cash Flow (DCF) valuation of Crops Corp (9428.T) is 2,912.21 JPY. With the latest stock price at 1,159.00 JPY, the upside of Crops Corp based on DCF is 151.3%.
Based on the latest price of 1,159.00 JPY and our DCF valuation, Crops Corp (9428.T) is a buy. buying 9428.T stocks now will result in a potential gain of 151.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 7.0% | 5.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,426.81 - 3,784.87 | 2,912.21 |
| Upside | 109.4% - 226.6% | 151.3% |