The Discounted Cash Flow (DCF) valuation of Maeda Kosen Co Ltd (7821.T) is 2,641.10 JPY. With the latest stock price at 1,942.00 JPY, the upside of Maeda Kosen Co Ltd based on DCF is 36.0%.
Based on the latest price of 1,942.00 JPY and our DCF valuation, Maeda Kosen Co Ltd (7821.T) is a buy. buying 7821.T stocks now will result in a potential gain of 36.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.8% | 6.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 2,146.55 - 3,527.89 | 2,641.10 |
| Upside | 10.5% - 81.7% | 36.0% |