The Discounted Cash Flow (DCF) valuation of Secom Co Ltd (9735.T) is 5,878.80 JPY. With the latest stock price at 5,249.00 JPY, the upside of Secom Co Ltd based on DCF is 12.0%.
Based on the latest price of 5,249.00 JPY and our DCF valuation, Secom Co Ltd (9735.T) is a buy. buying 9735.T stocks now will result in a potential gain of 12.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.6% | 5.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4,409.49 - 10,143.49 | 5,878.80 |
| Upside | -16.0% - 93.2% | 12.0% |