The Discounted Cash Flow (DCF) valuation of Kotobuki Spirits Co Ltd (2222.T) is 3,375.49 JPY. With the latest stock price at 2,389.50 JPY, the upside of Kotobuki Spirits Co Ltd based on DCF is 41.3%.
Based on the latest price of 2,389.50 JPY and our DCF valuation, Kotobuki Spirits Co Ltd (2222.T) is a buy. buying 2222.T stocks now will result in a potential gain of 41.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.9% | 5.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2,105.31 - 10,464.51 | 3,375.49 |
| Upside | -11.9% - 337.9% | 41.3% |