The Discounted Cash Flow (DCF) valuation of JBCC Holdings Inc (9889.T) is 1,571.51 JPY. With the latest stock price at 1,292.00 JPY, the upside of JBCC Holdings Inc based on DCF is 21.6%.
Based on the latest price of 1,292.00 JPY and our DCF valuation, JBCC Holdings Inc (9889.T) is a buy. buying 9889.T stocks now will result in a potential gain of 21.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.4% | 7.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,132.47 - 2,971.21 | 1,571.51 |
| Upside | -12.3% - 130.0% | 21.6% |