The Discounted Cash Flow (DCF) valuation of Glosel Co Ltd (9995.T) is 2,881.10 JPY. With the latest stock price at 749.00 JPY, the upside of Glosel Co Ltd based on DCF is 284.7%.
Based on the latest price of 749.00 JPY and our DCF valuation, Glosel Co Ltd (9995.T) is a buy. buying 9995.T stocks now will result in a potential gain of 284.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 6.1% | 5.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,814.02 - 6,780.79 | 2,881.10 |
| Upside | 142.2% - 805.3% | 284.7% |