The Discounted Cash Flow (DCF) valuation of Kyoshin Co Ltd (4735.T) is 437.75 JPY. With the latest stock price at 362.00 JPY, the upside of Kyoshin Co Ltd based on DCF is 20.9%.
Based on the latest price of 362.00 JPY and our DCF valuation, Kyoshin Co Ltd (4735.T) is a buy. buying 4735.T stocks now will result in a potential gain of 20.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 5.1% | 4.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 214.07 - 847.29 | 437.75 |
| Upside | -40.9% - 134.1% | 20.9% |