The Discounted Cash Flow (DCF) valuation of Tokyo Radiator Mfg Co Ltd (7235.T) is 2,049.09 JPY. With the latest stock price at 930.00 JPY, the upside of Tokyo Radiator Mfg Co Ltd based on DCF is 120.3%.
Based on the latest price of 930.00 JPY and our DCF valuation, Tokyo Radiator Mfg Co Ltd (7235.T) is a buy. buying 7235.T stocks now will result in a potential gain of 120.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.1% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,810.31 - 2,459.90 | 2,049.09 |
| Upside | 94.7% - 164.5% | 120.3% |