The Discounted Cash Flow (DCF) valuation of IHI Corp (7013.T) is 16,217.74 JPY. With the latest stock price at 15,675.00 JPY, the upside of IHI Corp based on DCF is 3.5%.
Based on the latest price of 15,675.00 JPY and our DCF valuation, IHI Corp (7013.T) is a buy. buying 7013.T stocks now will result in a potential gain of 3.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.7% | 7.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 11,230.92 - 27,491.55 | 16,217.74 |
| Upside | -28.4% - 75.4% | 3.5% |