The Discounted Cash Flow (DCF) valuation of Nakabayashi Co Ltd (7987.T) is 541.60 JPY. With the latest stock price at 514.00 JPY, the upside of Nakabayashi Co Ltd based on DCF is 5.4%.
Based on the latest price of 514.00 JPY and our DCF valuation, Nakabayashi Co Ltd (7987.T) is a buy. buying 7987.T stocks now will result in a potential gain of 5.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.1% - 5.4% | 4.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 372.99 - 867.04 | 541.60 |
| Upside | -27.4% - 68.7% | 5.4% |