The Discounted Cash Flow (DCF) valuation of Electric Power Development Co Ltd (9513.T) is 3,042.26 JPY. With the latest stock price at 2,515.50 JPY, the upside of Electric Power Development Co Ltd based on DCF is 20.9%.
Based on the latest price of 2,515.50 JPY and our DCF valuation, Electric Power Development Co Ltd (9513.T) is a buy. buying 9513.T stocks now will result in a potential gain of 20.9%.
| Range | Selected | |
| WACC / Discount Rate | 3.9% - 7.1% | 5.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | (294.97) - 11,099.32 | 3,042.26 |
| Upside | -111.7% - 341.2% | 20.9% |