The Discounted Cash Flow (DCF) valuation of Kagome Co Ltd (2811.T) is 4,422.79 JPY. With the latest stock price at 2,978.00 JPY, the upside of Kagome Co Ltd based on DCF is 48.5%.
Based on the latest price of 2,978.00 JPY and our DCF valuation, Kagome Co Ltd (2811.T) is a buy. buying 2811.T stocks now will result in a potential gain of 48.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.7% | 5.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3,381.01 - 6,334.73 | 4,422.79 |
| Upside | 13.5% - 112.7% | 48.5% |