The Discounted Cash Flow (DCF) valuation of Eiwa Corp (9857.T) is 4,266.01 JPY. With the latest stock price at 2,387.00 JPY, the upside of Eiwa Corp based on DCF is 78.7%.
Based on the latest price of 2,387.00 JPY and our DCF valuation, Eiwa Corp (9857.T) is a buy. buying 9857.T stocks now will result in a potential gain of 78.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.2% | 8.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3,752.68 - 5,052.51 | 4,266.01 |
| Upside | 57.2% - 111.7% | 78.7% |