The Discounted Cash Flow (DCF) valuation of Nakabohtec Corrosion Protecting Co Ltd (1787.T) is 7,267.85 JPY. With the latest stock price at 5,010.00 JPY, the upside of Nakabohtec Corrosion Protecting Co Ltd based on DCF is 45.1%.
Based on the latest price of 5,010.00 JPY and our DCF valuation, Nakabohtec Corrosion Protecting Co Ltd (1787.T) is a buy. buying 1787.T stocks now will result in a potential gain of 45.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 5.4% | 4.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 6,114.90 - 9,128.79 | 7,267.85 |
| Upside | 22.1% - 82.2% | 45.1% |