The Discounted Cash Flow (DCF) valuation of NJS Co Ltd (2325.T) is 8,073.79 JPY. With the latest stock price at 5,750.00 JPY, the upside of NJS Co Ltd based on DCF is 40.4%.
Based on the latest price of 5,750.00 JPY and our DCF valuation, NJS Co Ltd (2325.T) is a buy. buying 2325.T stocks now will result in a potential gain of 40.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.8% | 6.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 5,622.05 - 22,594.30 | 8,073.79 |
| Upside | -2.2% - 292.9% | 40.4% |