The Discounted Cash Flow (DCF) valuation of Nichirin Co Ltd (5184.T) is 7,600.56 JPY. With the latest stock price at 3,540.00 JPY, the upside of Nichirin Co Ltd based on DCF is 114.7%.
Based on the latest price of 3,540.00 JPY and our DCF valuation, Nichirin Co Ltd (5184.T) is a buy. buying 5184.T stocks now will result in a potential gain of 114.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.1% | 7.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 6,385.96 - 9,696.35 | 7,600.56 |
| Upside | 80.4% - 173.9% | 114.7% |