The Discounted Cash Flow (DCF) valuation of Nihon Kogyo Co Ltd (5279.T) is 1,812.02 JPY. With the latest stock price at 1,233.00 JPY, the upside of Nihon Kogyo Co Ltd based on DCF is 47.0%.
Based on the latest price of 1,233.00 JPY and our DCF valuation, Nihon Kogyo Co Ltd (5279.T) is a buy. buying 5279.T stocks now will result in a potential gain of 47.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 6.2% | 5.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 905.07 - 5,465.82 | 1,812.02 |
| Upside | -26.6% - 343.3% | 47.0% |