The Discounted Cash Flow (DCF) valuation of Nishimatsu Construction Co Ltd (1820.T) is 22,958.99 JPY. With the latest stock price at 4,855.00 JPY, the upside of Nishimatsu Construction Co Ltd based on DCF is 372.9%.
Based on the latest price of 4,855.00 JPY and our DCF valuation, Nishimatsu Construction Co Ltd (1820.T) is a buy. buying 1820.T stocks now will result in a potential gain of 372.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 5.5% | 5.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 10,816.22 - 140,386.26 | 22,958.99 |
| Upside | 122.8% - 2791.6% | 372.9% |