The Discounted Cash Flow (DCF) valuation of Koei Tecmo Holdings Co Ltd (3635.T) is 1,531.45 JPY. With the latest stock price at 2,392.00 JPY, the upside of Koei Tecmo Holdings Co Ltd based on DCF is -36.0%.
Based on the latest price of 2,392.00 JPY and our DCF valuation, Koei Tecmo Holdings Co Ltd (3635.T) is a sell. selling 3635.T stocks now will result in a potential gain of 36.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.8% | 6.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,087.11 - 2,761.39 | 1,531.45 |
| Upside | -54.6% - 15.4% | -36.0% |