The Discounted Cash Flow (DCF) valuation of Kitac Corp (4707.T) is 460.17 JPY. With the latest stock price at 351.00 JPY, the upside of Kitac Corp based on DCF is 31.1%.
Based on the latest price of 351.00 JPY and our DCF valuation, Kitac Corp (4707.T) is a buy. buying 4707.T stocks now will result in a potential gain of 31.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.2% | 5.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 305.03 - 729.44 | 460.17 |
| Upside | -13.1% - 107.8% | 31.1% |