The Discounted Cash Flow (DCF) valuation of Keisei Electric Railway Co Ltd (9009.T) is 1,586.76 JPY. With the latest stock price at 1,246.50 JPY, the upside of Keisei Electric Railway Co Ltd based on DCF is 27.3%.
Based on the latest price of 1,246.50 JPY and our DCF valuation, Keisei Electric Railway Co Ltd (9009.T) is a buy. buying 9009.T stocks now will result in a potential gain of 27.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 6.3% | 5.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,105.24 - 2,506.78 | 1,586.76 |
| Upside | -11.3% - 101.1% | 27.3% |