The Discounted Cash Flow (DCF) valuation of King Co Ltd (8118.T) is 1,157.98 JPY. With the latest stock price at 811.00 JPY, the upside of King Co Ltd based on DCF is 42.8%.
Based on the latest price of 811.00 JPY and our DCF valuation, King Co Ltd (8118.T) is a buy. buying 8118.T stocks now will result in a potential gain of 42.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 7.1% | 5.9% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,018.46 - 1,439.75 | 1,157.98 |
| Upside | 25.6% - 77.5% | 42.8% |