The Discounted Cash Flow (DCF) valuation of KHC Ltd (1451.T) is 997.38 JPY. With the latest stock price at 1,124.00 JPY, the upside of KHC Ltd based on DCF is -11.3%.
Based on the latest price of 1,124.00 JPY and our DCF valuation, KHC Ltd (1451.T) is a sell. selling 1451.T stocks now will result in a potential gain of 11.3%.
| Range | Selected | |
| WACC / Discount Rate | 3.6% - 4.7% | 4.1% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 548.84 - 1,894.09 | 997.38 |
| Upside | -51.2% - 68.5% | -11.3% |