The Discounted Cash Flow (DCF) valuation of Kokusai Co Ltd (7722.T) is 1,035.63 JPY. With the latest stock price at 543.00 JPY, the upside of Kokusai Co Ltd based on DCF is 90.7%.
Based on the latest price of 543.00 JPY and our DCF valuation, Kokusai Co Ltd (7722.T) is a buy. buying 7722.T stocks now will result in a potential gain of 90.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.9% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 902.97 - 1,247.42 | 1,035.63 |
| Upside | 66.3% - 129.7% | 90.7% |