The Discounted Cash Flow (DCF) valuation of Chichibu Railway Co Ltd (9012.T) is 3,028.46 JPY. With the latest stock price at 2,001.00 JPY, the upside of Chichibu Railway Co Ltd based on DCF is 51.3%.
Based on the latest price of 2,001.00 JPY and our DCF valuation, Chichibu Railway Co Ltd (9012.T) is a buy. buying 9012.T stocks now will result in a potential gain of 51.3%.
| Range | Selected | |
| WACC / Discount Rate | 3.8% - 4.8% | 4.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,681.23 - 5,526.87 | 3,028.46 |
| Upside | -16.0% - 176.2% | 51.3% |