The Discounted Cash Flow (DCF) valuation of Coca-Cola Bottlers Japan Holdings Inc (2579.T) is 6,652.64 JPY. With the latest stock price at 2,367.50 JPY, the upside of Coca-Cola Bottlers Japan Holdings Inc based on DCF is 181.0%.
Based on the latest price of 2,367.50 JPY and our DCF valuation, Coca-Cola Bottlers Japan Holdings Inc (2579.T) is a buy. buying 2579.T stocks now will result in a potential gain of 181.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 5.9% | 5.0% |
| Long-term Growth Rate | 2.5% - 3.8% | 3.1% |
| Fair Price | 3,417.94 - 51,252.99 | 6,652.64 |
| Upside | 44.4% - 2064.9% | 181.0% |