The Discounted Cash Flow (DCF) valuation of Kewpie Corp (2809.T) is 4,548.53 JPY. With the latest stock price at 3,899.00 JPY, the upside of Kewpie Corp based on DCF is 16.7%.
Based on the latest price of 3,899.00 JPY and our DCF valuation, Kewpie Corp (2809.T) is a buy. buying 2809.T stocks now will result in a potential gain of 16.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.3% | 5.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3,184.28 - 9,143.46 | 4,548.53 |
| Upside | -18.3% - 134.5% | 16.7% |