The Discounted Cash Flow (DCF) valuation of Sakai Holdings Co Ltd (9446.T) is 779.29 JPY. With the latest stock price at 428.00 JPY, the upside of Sakai Holdings Co Ltd based on DCF is 82.1%.
Based on the latest price of 428.00 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 82.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 5.7% | 5.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 404.63 - 1,459.65 | 779.29 |
| Upside | -5.5% - 241.0% | 82.1% |