The Discounted Cash Flow (DCF) valuation of Kohsai Co Ltd (7878.T) is 4,794.18 JPY. With the latest stock price at 973.00 JPY, the upside of Kohsai Co Ltd based on DCF is 392.7%.
Based on the latest price of 973.00 JPY and our DCF valuation, Kohsai Co Ltd (7878.T) is a buy. buying 7878.T stocks now will result in a potential gain of 392.7%.
| Range | Selected | |
| WACC / Discount Rate | 3.7% - 5.4% | 4.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,686.34 - 18,634.53 | 4,794.18 |
| Upside | 176.1% - 1815.2% | 392.7% |