The Discounted Cash Flow (DCF) valuation of Tokyu Corp (9005.T) is 2,020.80 JPY. With the latest stock price at 1,708.50 JPY, the upside of Tokyu Corp based on DCF is 18.3%.
Based on the latest price of 1,708.50 JPY and our DCF valuation, Tokyu Corp (9005.T) is a buy. buying 9005.T stocks now will result in a potential gain of 18.3%.
| Range | Selected | |
| WACC / Discount Rate | 3.8% - 4.7% | 4.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 515.83 - 9,380.34 | 2,020.80 |
| Upside | -69.8% - 449.0% | 18.3% |