The Discounted Cash Flow (DCF) valuation of Tokyo Cosmos Electric Co Ltd (6772.T) is 10,844.75 JPY. With the latest stock price at 9,330.00 JPY, the upside of Tokyo Cosmos Electric Co Ltd based on DCF is 16.2%.
Based on the latest price of 9,330.00 JPY and our DCF valuation, Tokyo Cosmos Electric Co Ltd (6772.T) is a buy. buying 6772.T stocks now will result in a potential gain of 16.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.6% | 6.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 7,782.54 - 20,330.89 | 10,844.75 |
| Upside | -16.6% - 117.9% | 16.2% |