The Discounted Cash Flow (DCF) valuation of Kondotec Inc (7438.T) is 2,062.31 JPY. With the latest stock price at 1,428.00 JPY, the upside of Kondotec Inc based on DCF is 44.4%.
Based on the latest price of 1,428.00 JPY and our DCF valuation, Kondotec Inc (7438.T) is a buy. buying 7438.T stocks now will result in a potential gain of 44.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.0% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,721.02 - 2,636.74 | 2,062.31 |
| Upside | 20.5% - 84.6% | 44.4% |