The Discounted Cash Flow (DCF) valuation of BP Castrol KK (5015.T) is 1,108.61 JPY. With the latest stock price at 834.00 JPY, the upside of BP Castrol KK based on DCF is 32.9%.
Based on the latest price of 834.00 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 32.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.3% | 5.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 763.40 - 2,178.42 | 1,108.61 |
| Upside | -8.5% - 161.2% | 32.9% |