The Discounted Cash Flow (DCF) valuation of Nichiban Co Ltd (4218.T) is 1,956.84 JPY. With the latest stock price at 1,889.00 JPY, the upside of Nichiban Co Ltd based on DCF is 3.6%.
Based on the latest price of 1,889.00 JPY and our DCF valuation, Nichiban Co Ltd (4218.T) is a buy. buying 4218.T stocks now will result in a potential gain of 3.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.5% | 6.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,499.76 - 4,217.45 | 1,956.84 |
| Upside | -20.6% - 123.3% | 3.6% |