The Discounted Cash Flow (DCF) valuation of Eidai Kako Co Ltd (7877.T) is 2,299.75 JPY. With the latest stock price at 1,577.00 JPY, the upside of Eidai Kako Co Ltd based on DCF is 45.8%.
Based on the latest price of 1,577.00 JPY and our DCF valuation, Eidai Kako Co Ltd (7877.T) is a buy. buying 7877.T stocks now will result in a potential gain of 45.8%.
| Range | Selected | |
| WACC / Discount Rate | 3.7% - 5.3% | 4.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,970.85 - 2,930.86 | 2,299.75 |
| Upside | 25.0% - 85.9% | 45.8% |