The Discounted Cash Flow (DCF) valuation of Nihon Enterprise Co Ltd (4829.T) is 162.44 JPY. With the latest stock price at 115.00 JPY, the upside of Nihon Enterprise Co Ltd based on DCF is 41.3%.
Based on the latest price of 115.00 JPY and our DCF valuation, Nihon Enterprise Co Ltd (4829.T) is a buy. buying 4829.T stocks now will result in a potential gain of 41.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.6% | 7.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 139.03 - 242.52 | 162.44 |
| Upside | 20.9% - 110.9% | 41.3% |