The Discounted Cash Flow (DCF) valuation of Kyorin Holdings Inc (4569.T) is 2,187.31 JPY. With the latest stock price at 1,481.00 JPY, the upside of Kyorin Holdings Inc based on DCF is 47.7%.
Based on the latest price of 1,481.00 JPY and our DCF valuation, Kyorin Holdings Inc (4569.T) is a buy. buying 4569.T stocks now will result in a potential gain of 47.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.5% | 5.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,491.55 - 4,266.78 | 2,187.31 |
| Upside | 0.7% - 188.1% | 47.7% |