The Discounted Cash Flow (DCF) valuation of Metawater Co Ltd (9551.T) is 1,419.78 JPY. With the latest stock price at 2,058.00 JPY, the upside of Metawater Co Ltd based on DCF is -31.0%.
Based on the latest price of 2,058.00 JPY and our DCF valuation, Metawater Co Ltd (9551.T) is a sell. selling 9551.T stocks now will result in a potential gain of 31.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.7% | 6.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,047.50 - 2,272.43 | 1,419.78 |
| Upside | -49.1% - 10.4% | -31.0% |