The Discounted Cash Flow (DCF) valuation of Nippon Denko Co Ltd (5563.T) is 327.82 JPY. With the latest stock price at 253.00 JPY, the upside of Nippon Denko Co Ltd based on DCF is 29.6%.
Based on the latest price of 253.00 JPY and our DCF valuation, Nippon Denko Co Ltd (5563.T) is a buy. buying 5563.T stocks now will result in a potential gain of 29.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 6.7% | 5.9% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 254.01 - 451.98 | 327.82 |
| Upside | 0.4% - 78.6% | 29.6% |