The Discounted Cash Flow (DCF) valuation of New Cosmos Electric Co Ltd (6824.T) is 6,704.80 JPY. With the latest stock price at 4,595.00 JPY, the upside of New Cosmos Electric Co Ltd based on DCF is 45.9%.
Based on the latest price of 4,595.00 JPY and our DCF valuation, New Cosmos Electric Co Ltd (6824.T) is a buy. buying 6824.T stocks now will result in a potential gain of 45.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.3% | 6.2% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 5,585.85 - 8,767.72 | 6,704.80 |
| Upside | 21.6% - 90.8% | 45.9% |