The Discounted Cash Flow (DCF) valuation of Sundrug Co Ltd (9989.T) is 5,973.69 JPY. With the latest stock price at 4,529.00 JPY, the upside of Sundrug Co Ltd based on DCF is 31.9%.
Based on the latest price of 4,529.00 JPY and our DCF valuation, Sundrug Co Ltd (9989.T) is a buy. buying 9989.T stocks now will result in a potential gain of 31.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.4% | 5.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 4,709.90 - 8,325.39 | 5,973.69 |
| Upside | 4.0% - 83.8% | 31.9% |