The Discounted Cash Flow (DCF) valuation of Kyowakogyosyo Co Ltd (5971.T) is 17,150.29 JPY. With the latest stock price at 5,600.00 JPY, the upside of Kyowakogyosyo Co Ltd based on DCF is 206.3%.
Based on the latest price of 5,600.00 JPY and our DCF valuation, Kyowakogyosyo Co Ltd (5971.T) is a buy. buying 5971.T stocks now will result in a potential gain of 206.3%.
Range | Selected | |
WACC / Discount Rate | 5.6% - 8.3% | 6.9% |
Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
Fair Price | 14,322.80 - 22,254.09 | 17,150.29 |
Upside | 155.8% - 297.4% | 206.3% |