The Discounted Cash Flow (DCF) valuation of Katitas Co Ltd (8919.T) is 3,008.32 JPY. With the latest stock price at 2,474.00 JPY, the upside of Katitas Co Ltd based on DCF is 21.6%.
Based on the latest price of 2,474.00 JPY and our DCF valuation, Katitas Co Ltd (8919.T) is a buy. buying 8919.T stocks now will result in a potential gain of 21.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 6.0% | 5.1% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 2,245.34 - 4,577.21 | 3,008.32 |
| Upside | -9.2% - 85.0% | 21.6% |