The Discounted Cash Flow (DCF) valuation of Kaitori Okoku Co Ltd (3181.T) is 1,321.33 JPY. With the latest stock price at 828.00 JPY, the upside of Kaitori Okoku Co Ltd based on DCF is 59.6%.
Based on the latest price of 828.00 JPY and our DCF valuation, Kaitori Okoku Co Ltd (3181.T) is a buy. buying 3181.T stocks now will result in a potential gain of 59.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 7.2% | 5.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 982.51 - 2,060.85 | 1,321.33 |
| Upside | 18.7% - 148.9% | 59.6% |