The Discounted Cash Flow (DCF) valuation of Yamaya Corp (9994.T) is 6,949.96 JPY. With the latest stock price at 2,370.00 JPY, the upside of Yamaya Corp based on DCF is 193.2%.
Based on the latest price of 2,370.00 JPY and our DCF valuation, Yamaya Corp (9994.T) is a buy. buying 9994.T stocks now will result in a potential gain of 193.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.4% | 5.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 5,728.15 - 9,058.47 | 6,949.96 |
| Upside | 141.7% - 282.2% | 193.2% |