The Discounted Cash Flow (DCF) valuation of Zaoh Co Ltd (9986.T) is 3,567.15 JPY. With the latest stock price at 2,421.00 JPY, the upside of Zaoh Co Ltd based on DCF is 47.3%.
Based on the latest price of 2,421.00 JPY and our DCF valuation, Zaoh Co Ltd (9986.T) is a buy. buying 9986.T stocks now will result in a potential gain of 47.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 6.7% | 5.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,448.10 - 8,047.72 | 3,567.15 |
| Upside | 1.1% - 232.4% | 47.3% |