The Discounted Cash Flow (DCF) valuation of Nippon Road Co Ltd (1884.T) is 2,789.94 JPY. With the latest stock price at 2,512.00 JPY, the upside of Nippon Road Co Ltd based on DCF is 11.1%.
Based on the latest price of 2,512.00 JPY and our DCF valuation, Nippon Road Co Ltd (1884.T) is a buy. buying 1884.T stocks now will result in a potential gain of 11.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.2% | 6.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,172.71 - 4,430.50 | 2,789.94 |
| Upside | -13.5% - 76.4% | 11.1% |