The Discounted Cash Flow (DCF) valuation of Koike-Ya Inc (2226.T) is 5,009.83 JPY. With the latest stock price at 4,825.00 JPY, the upside of Koike-Ya Inc based on DCF is 3.8%.
Based on the latest price of 4,825.00 JPY and our DCF valuation, Koike-Ya Inc (2226.T) is a buy. buying 2226.T stocks now will result in a potential gain of 3.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.6% | 5.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3,485.00 - 9,171.58 | 5,009.83 |
| Upside | -27.8% - 90.1% | 3.8% |