The Discounted Cash Flow (DCF) valuation of Nishimatsuya Chain Co Ltd (7545.T) is 3,036.36 JPY. With the latest stock price at 2,170.00 JPY, the upside of Nishimatsuya Chain Co Ltd based on DCF is 39.9%.
Based on the latest price of 2,170.00 JPY and our DCF valuation, Nishimatsuya Chain Co Ltd (7545.T) is a buy. buying 7545.T stocks now will result in a potential gain of 39.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.3% | 7.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,652.17 - 3,677.11 | 3,036.36 |
| Upside | 22.2% - 69.5% | 39.9% |