The Discounted Cash Flow (DCF) valuation of Totenko Co Ltd (8181.T) is 3,066.81 JPY. With the latest stock price at 871.00 JPY, the upside of Totenko Co Ltd based on DCF is 252.1%.
Based on the latest price of 871.00 JPY and our DCF valuation, Totenko Co Ltd (8181.T) is a buy. buying 8181.T stocks now will result in a potential gain of 252.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.2% | 6.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,308.57 - 4,437.07 | 3,066.81 |
| Upside | 165.0% - 409.4% | 252.1% |