The Discounted Cash Flow (DCF) valuation of Greenland Resort Co Ltd (9656.T) is 838.13 JPY. With the latest stock price at 617.00 JPY, the upside of Greenland Resort Co Ltd based on DCF is 35.8%.
Based on the latest price of 617.00 JPY and our DCF valuation, Greenland Resort Co Ltd (9656.T) is a buy. buying 9656.T stocks now will result in a potential gain of 35.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.1% | 5.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 536.24 - 1,403.32 | 838.13 |
| Upside | -13.1% - 127.4% | 35.8% |