The Discounted Cash Flow (DCF) valuation of Kyowanissei Co Ltd (1981.T) is 1,980.43 JPY. With the latest stock price at 1,500.00 JPY, the upside of Kyowanissei Co Ltd based on DCF is 32.0%.
Based on the latest price of 1,500.00 JPY and our DCF valuation, Kyowanissei Co Ltd (1981.T) is a buy. buying 1981.T stocks now will result in a potential gain of 32.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.6% | 7.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,725.16 - 2,416.38 | 1,980.43 |
| Upside | 15.0% - 61.1% | 32.0% |