The Discounted Cash Flow (DCF) valuation of Dainichi Co Ltd (5951.T) is 875.03 JPY. With the latest stock price at 654.00 JPY, the upside of Dainichi Co Ltd based on DCF is 33.8%.
Based on the latest price of 654.00 JPY and our DCF valuation, Dainichi Co Ltd (5951.T) is a buy. buying 5951.T stocks now will result in a potential gain of 33.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 5.8% | 5.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 663.66 - 1,442.14 | 875.03 |
| Upside | 1.5% - 120.5% | 33.8% |