The Discounted Cash Flow (DCF) valuation of Rinnai Corp (5947.T) is 4,990.64 JPY. With the latest stock price at 3,606.00 JPY, the upside of Rinnai Corp based on DCF is 38.4%.
Based on the latest price of 3,606.00 JPY and our DCF valuation, Rinnai Corp (5947.T) is a buy. buying 5947.T stocks now will result in a potential gain of 38.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.8% | 5.9% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 4,198.44 - 6,423.83 | 4,990.64 |
| Upside | 16.4% - 78.1% | 38.4% |