The Discounted Cash Flow (DCF) valuation of Hanshin Diesel Works Ltd (6018.T) is 2,117.11 JPY. With the latest stock price at 2,923.00 JPY, the upside of Hanshin Diesel Works Ltd based on DCF is -27.6%.
Based on the latest price of 2,923.00 JPY and our DCF valuation, Hanshin Diesel Works Ltd (6018.T) is a sell. selling 6018.T stocks now will result in a potential gain of 27.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.6% | 7.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,975.50 - 2,438.85 | 2,117.11 |
| Upside | -32.4% - -16.6% | -27.6% |