The Discounted Cash Flow (DCF) valuation of Cerespo Co Ltd (9625.T) is 1,500.97 JPY. With the latest stock price at 1,036.00 JPY, the upside of Cerespo Co Ltd based on DCF is 44.9%.
Based on the latest price of 1,036.00 JPY and our DCF valuation, Cerespo Co Ltd (9625.T) is a buy. buying 9625.T stocks now will result in a potential gain of 44.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.0% | 6.1% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,407.61 - 1,672.05 | 1,500.97 |
| Upside | 35.9% - 61.4% | 44.9% |