The Discounted Cash Flow (DCF) valuation of Kotobukiya Co Ltd (7809.T) is 2,208.38 JPY. With the latest stock price at 1,512.00 JPY, the upside of Kotobukiya Co Ltd based on DCF is 46.1%.
Based on the latest price of 1,512.00 JPY and our DCF valuation, Kotobukiya Co Ltd (7809.T) is a buy. buying 7809.T stocks now will result in a potential gain of 46.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.5% | 6.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,744.99 - 3,051.08 | 2,208.38 |
| Upside | 15.4% - 101.8% | 46.1% |