The Discounted Cash Flow (DCF) valuation of Nippon Yakin Kogyo Co Ltd (5480.T) is 6,300.25 JPY. With the latest stock price at 3,920.00 JPY, the upside of Nippon Yakin Kogyo Co Ltd based on DCF is 60.7%.
Based on the latest price of 3,920.00 JPY and our DCF valuation, Nippon Yakin Kogyo Co Ltd (5480.T) is a buy. buying 5480.T stocks now will result in a potential gain of 60.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.2% | 6.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4,444.48 - 9,260.67 | 6,300.25 |
| Upside | 13.4% - 136.2% | 60.7% |