The Discounted Cash Flow (DCF) valuation of Sacos Corp (9641.T) is 508.62 JPY. With the latest stock price at 431.00 JPY, the upside of Sacos Corp based on DCF is 18.0%.
Based on the latest price of 431.00 JPY and our DCF valuation, Sacos Corp (9641.T) is a buy. buying 9641.T stocks now will result in a potential gain of 18.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 5.8% | 4.9% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 368.18 - 804.82 | 508.62 |
| Upside | -14.6% - 86.7% | 18.0% |