The Discounted Cash Flow (DCF) valuation of West Japan Railway Co (9021.T) is 4,042.65 JPY. With the latest stock price at 3,119.00 JPY, the upside of West Japan Railway Co based on DCF is 29.6%.
Based on the latest price of 3,119.00 JPY and our DCF valuation, West Japan Railway Co (9021.T) is a buy. buying 9021.T stocks now will result in a potential gain of 29.6%.
| Range | Selected | |
| WACC / Discount Rate | 3.8% - 4.8% | 4.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 2,506.30 - 6,863.41 | 4,042.65 |
| Upside | -19.6% - 120.1% | 29.6% |