DCF Value

The DCF Value for Yamami Co (2820) under the Base Case is 26 726.68 JPY. Compared with the current market price of 6 900 JPY, the stock appears Undervalued by 74% .

Key assumptions
DCF Value
Base Case
¥26 726.68
Undervaluation 74%
DCF Value
Price ¥6 900
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time