The Discounted Cash Flow (DCF) valuation of Itoki Corp (7972.T) is 2,458.95 JPY. With the latest stock price at 2,196.00 JPY, the upside of Itoki Corp based on DCF is 12.0%.
Based on the latest price of 2,196.00 JPY and our DCF valuation, Itoki Corp (7972.T) is a buy. buying 7972.T stocks now will result in a potential gain of 12.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.5% | 6.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,546.39 - 5,579.51 | 2,458.95 |
| Upside | -29.6% - 154.1% | 12.0% |