The Discounted Cash Flow (DCF) valuation of Kyowa Corp (6570.T) is 2,114.52 JPY. With the latest stock price at 1,001.00 JPY, the upside of Kyowa Corp based on DCF is 111.2%.
Based on the latest price of 1,001.00 JPY and our DCF valuation, Kyowa Corp (6570.T) is a buy. buying 6570.T stocks now will result in a potential gain of 111.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 6.5% | 5.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,555.36 - 3,238.61 | 2,114.52 |
| Upside | 55.4% - 223.5% | 111.2% |