The Discounted Cash Flow (DCF) valuation of SE Holdings and Incubations Co Ltd (9478.T) is 658.72 JPY. With the latest stock price at 471.00 JPY, the upside of SE Holdings and Incubations Co Ltd based on DCF is 39.9%.
Based on the latest price of 471.00 JPY and our DCF valuation, SE Holdings and Incubations Co Ltd (9478.T) is a buy. buying 9478.T stocks now will result in a potential gain of 39.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.1% - 5.5% | 4.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 498.96 - 968.98 | 658.72 |
| Upside | 5.9% - 105.7% | 39.9% |