The Discounted Cash Flow (DCF) valuation of Key Coffee Inc (2594.T) is 2,728.92 JPY. With the latest stock price at 2,005.00 JPY, the upside of Key Coffee Inc based on DCF is 36.1%.
Based on the latest price of 2,005.00 JPY and our DCF valuation, Key Coffee Inc (2594.T) is a buy. buying 2594.T stocks now will result in a potential gain of 36.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.7% | 5.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,778.30 - 5,718.50 | 2,728.92 |
| Upside | -11.3% - 185.2% | 36.1% |