The Discounted Cash Flow (DCF) valuation of Nakayama Steel Works Ltd (5408.T) is 1,681.48 JPY. With the latest stock price at 647.00 JPY, the upside of Nakayama Steel Works Ltd based on DCF is 159.9%.
Based on the latest price of 647.00 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 159.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.2% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,413.22 - 2,102.00 | 1,681.48 |
| Upside | 118.4% - 224.9% | 159.9% |