The Discounted Cash Flow (DCF) valuation of CTI Engineering Co Ltd (9621.T) is 4,007.77 JPY. With the latest stock price at 2,958.00 JPY, the upside of CTI Engineering Co Ltd based on DCF is 35.5%.
Based on the latest price of 2,958.00 JPY and our DCF valuation, CTI Engineering Co Ltd (9621.T) is a buy. buying 9621.T stocks now will result in a potential gain of 35.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.4% | 6.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 3,279.79 - 5,266.54 | 4,007.77 |
| Upside | 10.9% - 78.0% | 35.5% |