The Discounted Cash Flow (DCF) valuation of Nihon Jyoho Create Co Ltd (4054.T) is 1,023.82 JPY. With the latest stock price at 759.00 JPY, the upside of Nihon Jyoho Create Co Ltd based on DCF is 34.9%.
Based on the latest price of 759.00 JPY and our DCF valuation, Nihon Jyoho Create Co Ltd (4054.T) is a buy. buying 4054.T stocks now will result in a potential gain of 34.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.9% | 6.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 664.75 - 2,638.03 | 1,023.82 |
| Upside | -12.4% - 247.6% | 34.9% |