The Discounted Cash Flow (DCF) valuation of Keihan Holdings Co Ltd (9045.T) is 4,133.49 JPY. With the latest stock price at 3,143.00 JPY, the upside of Keihan Holdings Co Ltd based on DCF is 31.5%.
Based on the latest price of 3,143.00 JPY and our DCF valuation, Keihan Holdings Co Ltd (9045.T) is a buy. buying 9045.T stocks now will result in a potential gain of 31.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 5.8% | 5.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,589.89 - 13,588.81 | 4,133.49 |
| Upside | -49.4% - 332.4% | 31.5% |