The Discounted Cash Flow (DCF) valuation of Kokopelli Inc (4167.T) is 485.27 JPY. With the latest stock price at 468.00 JPY, the upside of Kokopelli Inc based on DCF is 3.7%.
Based on the latest price of 468.00 JPY and our DCF valuation, Kokopelli Inc (4167.T) is a buy. buying 4167.T stocks now will result in a potential gain of 3.7%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.9% | 8.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 402.82 - 667.51 | 485.27 |
| Upside | -13.9% - 42.6% | 3.7% |