The Discounted Cash Flow (DCF) valuation of Taiyo Koki Co Ltd (6164.T) is 2,789.78 JPY. With the latest stock price at 1,873.00 JPY, the upside of Taiyo Koki Co Ltd based on DCF is 48.9%.
Based on the latest price of 1,873.00 JPY and our DCF valuation, Taiyo Koki Co Ltd (6164.T) is a buy. buying 6164.T stocks now will result in a potential gain of 48.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.4% | 5.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,005.73 - 4,766.85 | 2,789.78 |
| Upside | 7.1% - 154.5% | 48.9% |