The Discounted Cash Flow (DCF) valuation of Nihonwasou Holdings Inc (2499.T) is 400.44 JPY. With the latest stock price at 324.00 JPY, the upside of Nihonwasou Holdings Inc based on DCF is 23.6%.
Based on the latest price of 324.00 JPY and our DCF valuation, Nihonwasou Holdings Inc (2499.T) is a buy. buying 2499.T stocks now will result in a potential gain of 23.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 6.5% | 5.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 173.50 - 1,457.02 | 400.44 |
| Upside | -46.5% - 349.7% | 23.6% |