The Discounted Cash Flow (DCF) valuation of Nihon ISK Co Ltd (7986.T) is 5,335.21 JPY. With the latest stock price at 1,500.00 JPY, the upside of Nihon ISK Co Ltd based on DCF is 255.7%.
Based on the latest price of 1,500.00 JPY and our DCF valuation, Nihon ISK Co Ltd (7986.T) is a buy. buying 7986.T stocks now will result in a potential gain of 255.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.6% | 5.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4,378.44 - 7,032.37 | 5,335.21 |
| Upside | 191.9% - 368.8% | 255.7% |