The Discounted Cash Flow (DCF) valuation of Naikai Zosen Corp (7018.T) is 5,367.05 JPY. With the latest stock price at 5,480.00 JPY, the upside of Naikai Zosen Corp based on DCF is -2.1%.
Based on the latest price of 5,480.00 JPY and our DCF valuation, Naikai Zosen Corp (7018.T) is a sell. selling 7018.T stocks now will result in a potential gain of 2.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.1% | 7.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4,725.52 - 6,782.17 | 5,367.05 |
| Upside | -13.8% - 23.8% | -2.1% |