The Discounted Cash Flow (DCF) valuation of SE Holdings and Incubations Co Ltd (9478.T) is 489.99 JPY. With the latest stock price at 317.00 JPY, the upside of SE Holdings and Incubations Co Ltd based on DCF is 54.6%.
Based on the latest price of 317.00 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 54.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 7.2% | 6.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 373.05 - 710.10 | 489.99 |
| Upside | 17.7% - 124.0% | 54.6% |