The Discounted Cash Flow (DCF) valuation of Kisoji Co Ltd (8160.T) is 1,749.37 JPY. With the latest stock price at 2,349.00 JPY, the upside of Kisoji Co Ltd based on DCF is -25.5%.
Based on the latest price of 2,349.00 JPY and our DCF valuation, Kisoji Co Ltd (8160.T) is a sell. selling 8160.T stocks now will result in a potential gain of 25.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.2% | 5.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,252.53 - 3,390.94 | 1,749.37 |
| Upside | -46.7% - 44.4% | -25.5% |