The Discounted Cash Flow (DCF) valuation of K&O Energy Group Inc (1663.T) is 4,652.65 JPY. With the latest stock price at 2,954.00 JPY, the upside of K&O Energy Group Inc based on DCF is 57.5%.
Based on the latest price of 2,954.00 JPY and our DCF valuation, K&O Energy Group Inc (1663.T) is a buy. buying 1663.T stocks now will result in a potential gain of 57.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 8.0% | 6.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3,647.54 - 7,013.70 | 4,652.65 |
| Upside | 23.5% - 137.4% | 57.5% |