The Discounted Cash Flow (DCF) valuation of Kushikatsu Tanaka Holdings Co (3547.T) is 2,619.14 JPY. With the latest stock price at 1,935.00 JPY, the upside of Kushikatsu Tanaka Holdings Co based on DCF is 35.4%.
Based on the latest price of 1,935.00 JPY and our DCF valuation, Kushikatsu Tanaka Holdings Co (3547.T) is a buy. buying 3547.T stocks now will result in a potential gain of 35.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 6.2% | 5.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,630.03 - 7,629.47 | 2,619.14 |
| Upside | -15.8% - 294.3% | 35.4% |