The Discounted Cash Flow (DCF) valuation of Raito Kogyo Co Ltd (1926.T) is 3,738.55 JPY. With the latest stock price at 2,856.00 JPY, the upside of Raito Kogyo Co Ltd based on DCF is 30.9%.
Based on the latest price of 2,856.00 JPY and our DCF valuation, Raito Kogyo Co Ltd (1926.T) is a buy. buying 1926.T stocks now will result in a potential gain of 30.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.5% | 6.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 3,109.81 - 4,829.88 | 3,738.55 |
| Upside | 8.9% - 69.1% | 30.9% |