The Discounted Cash Flow (DCF) valuation of Step Co Ltd (9795.T) is 3,931.61 JPY. With the latest stock price at 2,270.00 JPY, the upside of Step Co Ltd based on DCF is 73.2%.
Based on the latest price of 2,270.00 JPY and our DCF valuation, Step Co Ltd (9795.T) is a buy. buying 9795.T stocks now will result in a potential gain of 73.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.8% | 5.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3,230.75 - 5,191.11 | 3,931.61 |
| Upside | 42.3% - 128.7% | 73.2% |