The Discounted Cash Flow (DCF) valuation of Daiwa Heavy Industry Co Ltd (5610.T) is 1,851.88 JPY. With the latest stock price at 1,612.00 JPY, the upside of Daiwa Heavy Industry Co Ltd based on DCF is 14.9%.
Based on the latest price of 1,612.00 JPY and our DCF valuation, Daiwa Heavy Industry Co Ltd (5610.T) is a buy. buying 5610.T stocks now will result in a potential gain of 14.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.7% | 5.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,062.97 - 4,934.30 | 1,851.88 |
| Upside | -34.1% - 206.1% | 14.9% |