The Discounted Cash Flow (DCF) valuation of Koyou Rentia Co Ltd (7081.T) is 3,075.92 JPY. With the latest stock price at 1,280.00 JPY, the upside of Koyou Rentia Co Ltd based on DCF is 140.3%.
Based on the latest price of 1,280.00 JPY and our DCF valuation, Koyou Rentia Co Ltd (7081.T) is a buy. buying 7081.T stocks now will result in a potential gain of 140.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.8% | 6.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,554.57 - 3,942.55 | 3,075.92 |
| Upside | 99.6% - 208.0% | 140.3% |