The Discounted Cash Flow (DCF) valuation of Keiyo Co Ltd (8168.T) is 1,062.32 JPY. With the latest stock price at 1,298.00 JPY, the upside of Keiyo Co Ltd based on DCF is -18.2%.
Based on the latest price of 1,298.00 JPY and our DCF valuation, Keiyo Co Ltd (8168.T) is a sell. selling 8168.T stocks now will result in a potential gain of 18.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 5.8% | 4.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 628.18 - 3,059.72 | 1,062.32 |
| Upside | -51.6% - 135.7% | -18.2% |