The Discounted Cash Flow (DCF) valuation of Nikki Co Ltd (6042.T) is 3,549.76 JPY. With the latest stock price at 2,506.00 JPY, the upside of Nikki Co Ltd based on DCF is 41.7%.
Based on the latest price of 2,506.00 JPY and our DCF valuation, Nikki Co Ltd (6042.T) is a buy. buying 6042.T stocks now will result in a potential gain of 41.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 6.2% | 5.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,383.02 - 5,923.88 | 3,549.76 |
| Upside | -4.9% - 136.4% | 41.7% |