The Discounted Cash Flow (DCF) valuation of Kyokuyo Co Ltd (1301.T) is 6,020.85 JPY. With the latest stock price at 4,295.00 JPY, the upside of Kyokuyo Co Ltd based on DCF is 40.2%.
Based on the latest price of 4,295.00 JPY and our DCF valuation, Kyokuyo Co Ltd (1301.T) is a buy. buying 1301.T stocks now will result in a potential gain of 40.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 5.0% | 4.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3,644.62 - 9,999.46 | 6,020.85 |
| Upside | -15.1% - 132.8% | 40.2% |