The Discounted Cash Flow (DCF) valuation of Takeuchi Mfg Co Ltd (6432.T) is 6,953.61 JPY. With the latest stock price at 4,865.00 JPY, the upside of Takeuchi Mfg Co Ltd based on DCF is 42.9%.
Based on the latest price of 4,865.00 JPY and our DCF valuation, Takeuchi Mfg Co Ltd (6432.T) is a buy. buying 6432.T stocks now will result in a potential gain of 42.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.8% - 11.2% | 9.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 5,944.95 - 8,613.35 | 6,953.61 |
| Upside | 22.2% - 77.0% | 42.9% |