The Discounted Cash Flow (DCF) valuation of CB Group Management Co Ltd (9852.T) is 14,322.76 JPY. With the latest stock price at 8,040.00 JPY, the upside of CB Group Management Co Ltd based on DCF is 78.1%.
Based on the latest price of 8,040.00 JPY and our DCF valuation, CB Group Management Co Ltd (9852.T) is a buy. buying 9852.T stocks now will result in a potential gain of 78.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.4% | 6.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 11,492.27 - 19,068.50 | 14,322.76 |
| Upside | 42.9% - 137.2% | 78.1% |