The Discounted Cash Flow (DCF) valuation of Dai Nippon Toryo Co Ltd (4611.T) is 2,684.28 JPY. With the latest stock price at 1,205.00 JPY, the upside of Dai Nippon Toryo Co Ltd based on DCF is 122.8%.
Based on the latest price of 1,205.00 JPY and our DCF valuation, Dai Nippon Toryo Co Ltd (4611.T) is a buy. buying 4611.T stocks now will result in a potential gain of 122.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.0% | 7.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,259.32 - 3,344.03 | 2,684.28 |
| Upside | 87.5% - 177.5% | 122.8% |