The Discounted Cash Flow (DCF) valuation of Sun-Wa Technos Corp (8137.T) is 4,461.49 JPY. With the latest stock price at 3,130.00 JPY, the upside of Sun-Wa Technos Corp based on DCF is 42.5%.
Based on the latest price of 3,130.00 JPY and our DCF valuation, Sun-Wa Technos Corp (8137.T) is a buy. buying 8137.T stocks now will result in a potential gain of 42.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.0% | 6.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 3,217.04 - 9,809.32 | 4,461.49 |
| Upside | 2.8% - 213.4% | 42.5% |