The Discounted Cash Flow (DCF) valuation of Kyowa Kirin Co Ltd (4151.T) is 3,091.34 JPY. With the latest stock price at 2,259.50 JPY, the upside of Kyowa Kirin Co Ltd based on DCF is 36.8%.
Based on the latest price of 2,259.50 JPY and our DCF valuation, Kyowa Kirin Co Ltd (4151.T) is a buy. buying 4151.T stocks now will result in a potential gain of 36.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 6.7% | 6.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,414.34 - 4,627.02 | 3,091.34 |
| Upside | 6.9% - 104.8% | 36.8% |