The Discounted Cash Flow (DCF) valuation of Nihon Tokushu Toryo Co Ltd (4619.T) is 2,707.39 JPY. With the latest stock price at 1,818.00 JPY, the upside of Nihon Tokushu Toryo Co Ltd based on DCF is 48.9%.
Based on the latest price of 1,818.00 JPY and our DCF valuation, Nihon Tokushu Toryo Co Ltd (4619.T) is a buy. buying 4619.T stocks now will result in a potential gain of 48.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.8% | 5.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,045.01 - 4,737.95 | 2,707.39 |
| Upside | 12.5% - 160.6% | 48.9% |