The Discounted Cash Flow (DCF) valuation of Komeri Co Ltd (8218.T) is 3,761.75 JPY. With the latest stock price at 2,911.00 JPY, the upside of Komeri Co Ltd based on DCF is 29.2%.
Based on the latest price of 2,911.00 JPY and our DCF valuation, Komeri Co Ltd (8218.T) is a buy. buying 8218.T stocks now will result in a potential gain of 29.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.4% | 5.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,936.21 - 5,246.30 | 3,761.75 |
| Upside | 0.9% - 80.2% | 29.2% |