The Discounted Cash Flow (DCF) valuation of Nippon Rad Inc (4736.T) is 1,085.34 JPY. With the latest stock price at 780.00 JPY, the upside of Nippon Rad Inc based on DCF is 39.1%.
Based on the latest price of 780.00 JPY and our DCF valuation, Nippon Rad Inc (4736.T) is a buy. buying 4736.T stocks now will result in a potential gain of 39.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.9% | 8.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 975.11 - 1,257.75 | 1,085.34 |
| Upside | 25.0% - 61.3% | 39.1% |