The Discounted Cash Flow (DCF) valuation of Nihon Kagaku Sangyo Co Ltd (4094.T) is 2,863.66 JPY. With the latest stock price at 1,915.00 JPY, the upside of Nihon Kagaku Sangyo Co Ltd based on DCF is 49.5%.
Based on the latest price of 1,915.00 JPY and our DCF valuation, Nihon Kagaku Sangyo Co Ltd (4094.T) is a buy. buying 4094.T stocks now will result in a potential gain of 49.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.3% | 7.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2,153.32 - 5,406.48 | 2,863.66 |
| Upside | 12.4% - 182.3% | 49.5% |