The Discounted Cash Flow (DCF) valuation of Solekia Ltd (9867.T) is 26,129.31 JPY. With the latest stock price at 6,450.00 JPY, the upside of Solekia Ltd based on DCF is 305.1%.
Based on the latest price of 6,450.00 JPY and our DCF valuation, Solekia Ltd (9867.T) is a buy. buying 9867.T stocks now will result in a potential gain of 305.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.1% | 7.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 23,144.63 - 30,759.09 | 26,129.31 |
| Upside | 258.8% - 376.9% | 305.1% |