The Discounted Cash Flow (DCF) valuation of Yoshinoya Holdings Co Ltd (9861.T) is 1,929.53 JPY. With the latest stock price at 3,159.00 JPY, the upside of Yoshinoya Holdings Co Ltd based on DCF is -38.9%.
Based on the latest price of 3,159.00 JPY and our DCF valuation, Yoshinoya Holdings Co Ltd (9861.T) is a sell. selling 9861.T stocks now will result in a potential gain of 38.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 6.1% | 5.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,225.15 - 4,527.35 | 1,929.53 |
| Upside | -61.2% - 43.3% | -38.9% |