The Discounted Cash Flow (DCF) valuation of Nakayama Steel Works Ltd (5408.T) is 1,156.44 JPY. With the latest stock price at 634.00 JPY, the upside of Nakayama Steel Works Ltd based on DCF is 82.4%.
Based on the latest price of 634.00 JPY and our DCF valuation, Nakayama Steel Works Ltd (5408.T) is a buy. buying 5408.T stocks now will result in a potential gain of 82.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.2% | 7.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 971.78 - 1,458.03 | 1,156.44 |
| Upside | 53.3% - 130.0% | 82.4% |