The Discounted Cash Flow (DCF) valuation of Nippon Dry-Chemical Co Ltd (1909.T) is 7,572.94 JPY. With the latest stock price at 4,965.00 JPY, the upside of Nippon Dry-Chemical Co Ltd based on DCF is 52.5%.
Based on the latest price of 4,965.00 JPY and our DCF valuation, Nippon Dry-Chemical Co Ltd (1909.T) is a buy. buying 1909.T stocks now will result in a potential gain of 52.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.7% | 8.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 6,392.50 - 9,408.40 | 7,572.94 |
| Upside | 28.8% - 89.5% | 52.5% |