The Discounted Cash Flow (DCF) valuation of Nitchitsu Co Ltd (7021.T) is 5,967.84 JPY. With the latest stock price at 1,955.00 JPY, the upside of Nitchitsu Co Ltd based on DCF is 205.3%.
Based on the latest price of 1,955.00 JPY and our DCF valuation, Nitchitsu Co Ltd (7021.T) is a buy. buying 7021.T stocks now will result in a potential gain of 205.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 5.5% | 4.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3,963.85 - 14,954.87 | 5,967.84 |
| Upside | 102.8% - 665.0% | 205.3% |