The Discounted Cash Flow (DCF) valuation of Tokai Holdings Corp (3167.T) is 1,368.26 JPY. With the latest stock price at 999.00 JPY, the upside of Tokai Holdings Corp based on DCF is 37.0%.
Based on the latest price of 999.00 JPY and our DCF valuation, Tokai Holdings Corp (3167.T) is a buy. buying 3167.T stocks now will result in a potential gain of 37.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 5.9% | 4.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 710.70 - 4,504.26 | 1,368.26 |
| Upside | -28.9% - 350.9% | 37.0% |