The Discounted Cash Flow (DCF) valuation of Kose Corp (4922.T) is 4,506.45 JPY. With the latest stock price at 5,789.00 JPY, the upside of Kose Corp based on DCF is -22.2%.
Based on the latest price of 5,789.00 JPY and our DCF valuation, Kose Corp (4922.T) is a sell. selling 4922.T stocks now will result in a potential gain of 22.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.8% | 5.8% |
| Long-term Growth Rate | 2.5% - 4.4% | 3.5% |
| Fair Price | 3,113.20 - 28,710.20 | 4,506.45 |
| Upside | -46.2% - 395.9% | -22.2% |