The Discounted Cash Flow (DCF) valuation of Nishikawa Rubber Co Ltd (5161.T) is 3,675.04 JPY. With the latest stock price at 2,638.00 JPY, the upside of Nishikawa Rubber Co Ltd based on DCF is 39.3%.
Based on the latest price of 2,638.00 JPY and our DCF valuation, Nishikawa Rubber Co Ltd (5161.T) is a buy. buying 5161.T stocks now will result in a potential gain of 39.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 7.2% | 6.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2,388.40 - 18,531.38 | 3,675.04 |
| Upside | -9.5% - 602.5% | 39.3% |