The Discounted Cash Flow (DCF) valuation of Keiwa Inc (4251.T) is 1,900.75 JPY. With the latest stock price at 1,048.00 JPY, the upside of Keiwa Inc based on DCF is 81.4%.
Based on the latest price of 1,048.00 JPY and our DCF valuation, Keiwa Inc (4251.T) is a buy. buying 4251.T stocks now will result in a potential gain of 81.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.2% | 8.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,632.97 - 2,319.14 | 1,900.75 |
| Upside | 55.8% - 121.3% | 81.4% |