The Discounted Cash Flow (DCF) valuation of Japan Tobacco Inc (2914.T) is 2,455.60 JPY. With the latest stock price at 4,438.00 JPY, the upside of Japan Tobacco Inc based on DCF is -44.7%.
Based on the latest price of 4,438.00 JPY and our DCF valuation, Japan Tobacco Inc (2914.T) is a sell. selling 2914.T stocks now will result in a potential gain of 44.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 8.1% | 6.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,588.84 - 4,914.42 | 2,455.60 |
| Upside | -64.2% - 10.7% | -44.7% |