The Discounted Cash Flow (DCF) valuation of Idemitsu Kosan Co Ltd (5019.T) is 10,478.14 JPY. With the latest stock price at 925.40 JPY, the upside of Idemitsu Kosan Co Ltd based on DCF is 1032.3%.
Based on the latest price of 925.40 JPY and our DCF valuation, Idemitsu Kosan Co Ltd (5019.T) is a buy. buying 5019.T stocks now will result in a potential gain of 1032.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.1% - 5.8% | 4.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 6,244.32 - 29,163.61 | 10,478.14 |
| Upside | 574.8% - 3051.5% | 1032.3% |