The Discounted Cash Flow (DCF) valuation of DKS Co Ltd (4461.T) is 8,191.94 JPY. With the latest stock price at 3,070.00 JPY, the upside of DKS Co Ltd based on DCF is 166.8%.
Based on the latest price of 3,070.00 JPY and our DCF valuation, DKS Co Ltd (4461.T) is a buy. buying 4461.T stocks now will result in a potential gain of 166.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 6.8% | 5.6% |
| Long-term Growth Rate | 2.5% - 4.1% | 3.3% |
| Fair Price | 3,582.24 - 87,685.23 | 8,191.94 |
| Upside | 16.7% - 2756.2% | 166.8% |