The Discounted Cash Flow (DCF) valuation of Kojima Co Ltd (7513.T) is 1,180.41 JPY. With the latest stock price at 1,311.00 JPY, the upside of Kojima Co Ltd based on DCF is -10.0%.
Based on the latest price of 1,311.00 JPY and our DCF valuation, Kojima Co Ltd (7513.T) is a sell. selling 7513.T stocks now will result in a potential gain of 10.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.5% | 5.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 815.06 - 2,545.50 | 1,180.41 |
| Upside | -37.8% - 94.2% | -10.0% |