The Discounted Cash Flow (DCF) valuation of San Holdings Inc (9628.T) is 3,870.77 JPY. With the latest stock price at 1,576.00 JPY, the upside of San Holdings Inc based on DCF is 145.6%.
Based on the latest price of 1,576.00 JPY and our DCF valuation, San Holdings Inc (9628.T) is a buy. buying 9628.T stocks now will result in a potential gain of 145.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.5% | 6.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,965.92 - 5,566.97 | 3,870.77 |
| Upside | 88.2% - 253.2% | 145.6% |