The Discounted Cash Flow (DCF) valuation of Kakuyasu Group Co Ltd (7686.T) is 1,165.93 JPY. With the latest stock price at 477.00 JPY, the upside of Kakuyasu Group Co Ltd based on DCF is 144.4%.
Based on the latest price of 477.00 JPY and our DCF valuation, Kakuyasu Group Co Ltd (7686.T) is a buy. buying 7686.T stocks now will result in a potential gain of 144.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.1% | 5.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 887.54 - 1,649.48 | 1,165.93 |
| Upside | 86.1% - 245.8% | 144.4% |