The Discounted Cash Flow (DCF) valuation of Nippon Kayaku Co Ltd (4272.T) is 696.38 JPY. With the latest stock price at 1,324.50 JPY, the upside of Nippon Kayaku Co Ltd based on DCF is -47.4%.
Based on the latest price of 1,324.50 JPY and our DCF valuation, Nippon Kayaku Co Ltd (4272.T) is a sell. selling 4272.T stocks now will result in a potential gain of 47.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.6% | 7.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 486.41 - 1,464.33 | 696.38 |
| Upside | -63.3% - 10.6% | -47.4% |