The Discounted Cash Flow (DCF) valuation of Kitano Construction Corp (1866.T) is 8,507.18 JPY. With the latest stock price at 4,090.00 JPY, the upside of Kitano Construction Corp based on DCF is 108.0%.
Based on the latest price of 4,090.00 JPY and our DCF valuation, Kitano Construction Corp (1866.T) is a buy. buying 1866.T stocks now will result in a potential gain of 108.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.0% | 8.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 7,665.68 - 9,799.84 | 8,507.18 |
| Upside | 87.4% - 139.6% | 108.0% |