The Discounted Cash Flow (DCF) valuation of Sakai Holdings Co Ltd (9446.T) is 856.94 JPY. With the latest stock price at 455.00 JPY, the upside of Sakai Holdings Co Ltd based on DCF is 88.3%.
Based on the latest price of 455.00 JPY and our DCF valuation, Sakai Holdings Co Ltd (9446.T) is a buy. buying 9446.T stocks now will result in a potential gain of 88.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 5.8% | 5.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 469.96 - 1,558.69 | 856.94 |
| Upside | 3.3% - 242.6% | 88.3% |