The Discounted Cash Flow (DCF) valuation of Lilycolor Co Ltd (9827.T) is 2,992.53 JPY. With the latest stock price at 653.00 JPY, the upside of Lilycolor Co Ltd based on DCF is 358.3%.
Based on the latest price of 653.00 JPY and our DCF valuation, Lilycolor Co Ltd (9827.T) is a buy. buying 9827.T stocks now will result in a potential gain of 358.3%.
| Range | Selected | |
| WACC / Discount Rate | 3.5% - 5.0% | 4.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,747.12 - 12,189.96 | 2,992.53 |
| Upside | 167.6% - 1766.8% | 358.3% |