The Discounted Cash Flow (DCF) valuation of Sankyo Frontier Co Ltd (9639.T) is 4,171.90 JPY. With the latest stock price at 2,010.00 JPY, the upside of Sankyo Frontier Co Ltd based on DCF is 107.6%.
Based on the latest price of 2,010.00 JPY and our DCF valuation, Sankyo Frontier Co Ltd (9639.T) is a buy. buying 9639.T stocks now will result in a potential gain of 107.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.7% | 6.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3,321.55 - 5,728.24 | 4,171.90 |
| Upside | 65.3% - 185.0% | 107.6% |