The Discounted Cash Flow (DCF) valuation of NS Tool Co Ltd (6157.T) is 1,166.69 JPY. With the latest stock price at 690.00 JPY, the upside of NS Tool Co Ltd based on DCF is 69.1%.
Based on the latest price of 690.00 JPY and our DCF valuation, NS Tool Co Ltd (6157.T) is a buy. buying 6157.T stocks now will result in a potential gain of 69.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.0% | 6.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,012.02 - 1,437.61 | 1,166.69 |
| Upside | 46.7% - 108.3% | 69.1% |