The Discounted Cash Flow (DCF) valuation of Valor Holdings Co Ltd (9956.T) is 3,627.95 JPY. With the latest stock price at 2,453.00 JPY, the upside of Valor Holdings Co Ltd based on DCF is 47.9%.
Based on the latest price of 2,453.00 JPY and our DCF valuation, Valor Holdings Co Ltd (9956.T) is a buy. buying 9956.T stocks now will result in a potential gain of 47.9%.
| Range | Selected | |
| WACC / Discount Rate | 3.5% - 5.3% | 4.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,299.25 - 6,468.31 | 3,627.95 |
| Upside | -6.3% - 163.7% | 47.9% |