The Discounted Cash Flow (DCF) valuation of Japan Steel Works Ltd (5631.T) is 7,856.54 JPY. With the latest stock price at 8,285.00 JPY, the upside of Japan Steel Works Ltd based on DCF is -5.2%.
Based on the latest price of 8,285.00 JPY and our DCF valuation, Japan Steel Works Ltd (5631.T) is a sell. selling 5631.T stocks now will result in a potential gain of 5.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.6% | 7.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 5,302.73 - 17,061.63 | 7,856.54 |
| Upside | -36.0% - 105.9% | -5.2% |