The Discounted Cash Flow (DCF) valuation of Nippon Rietec Co Ltd (1938.T) is 2,029.25 JPY. With the latest stock price at 1,946.00 JPY, the upside of Nippon Rietec Co Ltd based on DCF is 4.3%.
Based on the latest price of 1,946.00 JPY and our DCF valuation, Nippon Rietec Co Ltd (1938.T) is a buy. buying 1938.T stocks now will result in a potential gain of 4.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.5% | 7.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,553.21 - 3,109.85 | 2,029.25 |
| Upside | -20.2% - 59.8% | 4.3% |