The Discounted Cash Flow (DCF) valuation of Nippon Aqua Co Ltd (1429.T) is 1,166.18 JPY. With the latest stock price at 798.00 JPY, the upside of Nippon Aqua Co Ltd based on DCF is 46.1%.
Based on the latest price of 798.00 JPY and our DCF valuation, Nippon Aqua Co Ltd (1429.T) is a buy. buying 1429.T stocks now will result in a potential gain of 46.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.5% | 6.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 797.48 - 2,190.93 | 1,166.18 |
| Upside | -0.1% - 174.6% | 46.1% |