The Discounted Cash Flow (DCF) valuation of Noritake Co Ltd (5331.T) is 3,067.43 JPY. With the latest stock price at 3,890.00 JPY, the upside of Noritake Co Ltd based on DCF is -21.1%.
Based on the latest price of 3,890.00 JPY and our DCF valuation, Noritake Co Ltd (5331.T) is a sell. selling 5331.T stocks now will result in a potential gain of 21.1%.
Range | Selected | |
WACC / Discount Rate | 6.9% - 9.1% | 8.0% |
Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
Fair Price | 2,454.12 - 4,337.58 | 3,067.43 |
Upside | -36.9% - 11.5% | -21.1% |