The Discounted Cash Flow (DCF) valuation of Natoco Co Ltd (4627.T) is 2,266.97 JPY. With the latest stock price at 1,418.00 JPY, the upside of Natoco Co Ltd based on DCF is 59.9%.
Based on the latest price of 1,418.00 JPY and our DCF valuation, Natoco Co Ltd (4627.T) is a buy. buying 4627.T stocks now will result in a potential gain of 59.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.7% | 8.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,095.49 - 2,536.95 | 2,266.97 |
| Upside | 47.8% - 78.9% | 59.9% |