DCF Value

The DCF Value for ERI Holdings Co Ltd (6083) under the Base Case is 1 939.23 JPY. Compared with the current market price of 1 314 JPY, the stock appears Undervalued by 32% .

Key assumptions
DCF Value
Base Case
¥1 939.23
Undervaluation 32%
DCF Value
Price ¥1 314
Explore More DCF Valuations

Reverse DCF

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