The Discounted Cash Flow (DCF) valuation of Nisshinbo Holdings Inc (3105.T) is 5,294.64 JPY. With the latest stock price at 922.40 JPY, the upside of Nisshinbo Holdings Inc based on DCF is 474.0%.
Based on the latest price of 922.40 JPY and our DCF valuation, Nisshinbo Holdings Inc (3105.T) is a buy. buying 3105.T stocks now will result in a potential gain of 474.0%.
| Range | Selected | |
| WACC / Discount Rate | 3.8% - 4.9% | 4.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,952.41 - 16,231.45 | 5,294.64 |
| Upside | 220.1% - 1659.7% | 474.0% |