The Discounted Cash Flow (DCF) valuation of BP Castrol KK (5015.T) is 1,122.38 JPY. With the latest stock price at 833.00 JPY, the upside of BP Castrol KK based on DCF is 34.7%.
Based on the latest price of 833.00 JPY and our DCF valuation, BP Castrol KK (5015.T) is a buy. buying 5015.T stocks now will result in a potential gain of 34.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.2% | 5.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 781.45 - 2,131.65 | 1,122.38 |
| Upside | -6.2% - 155.9% | 34.7% |