The Discounted Cash Flow (DCF) valuation of Kumagai Gumi Co Ltd (1861.T) is 3,354.31 JPY. With the latest stock price at 4,405.00 JPY, the upside of Kumagai Gumi Co Ltd based on DCF is -23.9%.
Based on the latest price of 4,405.00 JPY and our DCF valuation, Kumagai Gumi Co Ltd (1861.T) is a sell. selling 1861.T stocks now will result in a potential gain of 23.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.7% | 5.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1,819.33 - 26,516.87 | 3,354.31 |
| Upside | -58.7% - 502.0% | -23.9% |