The Discounted Cash Flow (DCF) valuation of Sugimoto & Co Ltd (9932.T) is 970.26 JPY. With the latest stock price at 1,151.00 JPY, the upside of Sugimoto & Co Ltd based on DCF is -15.7%.
Based on the latest price of 1,151.00 JPY and our DCF valuation, Sugimoto & Co Ltd (9932.T) is a sell. selling 9932.T stocks now will result in a potential gain of 15.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 6.2% | 5.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 724.45 - 1,971.69 | 970.26 |
| Upside | -37.1% - 71.3% | -15.7% |