The Discounted Cash Flow (DCF) valuation of Sugimura Warehouse Co Ltd (9307.T) is 1,372.06 JPY. With the latest stock price at 1,012.00 JPY, the upside of Sugimura Warehouse Co Ltd based on DCF is 35.6%.
Based on the latest price of 1,012.00 JPY and our DCF valuation, Sugimura Warehouse Co Ltd (9307.T) is a buy. buying 9307.T stocks now will result in a potential gain of 35.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.7% | 5.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,083.93 - 1,956.73 | 1,372.06 |
| Upside | 7.1% - 93.4% | 35.6% |