The Discounted Cash Flow (DCF) valuation of Nippon Gas Co Ltd (8174.T) is 3,159.38 JPY. With the latest stock price at 2,663.00 JPY, the upside of Nippon Gas Co Ltd based on DCF is 18.6%.
Based on the latest price of 2,663.00 JPY and our DCF valuation, Nippon Gas Co Ltd (8174.T) is a buy. buying 8174.T stocks now will result in a potential gain of 18.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.1% - 5.6% | 4.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,921.50 - 8,472.00 | 3,159.38 |
| Upside | -27.8% - 218.1% | 18.6% |