The Discounted Cash Flow (DCF) valuation of Nittoc Construction Co Ltd (1929.T) is 1,451.72 JPY. With the latest stock price at 1,130.00 JPY, the upside of Nittoc Construction Co Ltd based on DCF is 28.5%.
Based on the latest price of 1,130.00 JPY and our DCF valuation, Nittoc Construction Co Ltd (1929.T) is a buy. buying 1929.T stocks now will result in a potential gain of 28.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.4% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,161.84 - 2,181.75 | 1,451.72 |
| Upside | 2.8% - 93.1% | 28.5% |