The Discounted Cash Flow (DCF) valuation of Nikkon Holdings Co Ltd (9072.T) is 3,827.49 JPY. With the latest stock price at 3,107.00 JPY, the upside of Nikkon Holdings Co Ltd based on DCF is 23.2%.
Based on the latest price of 3,107.00 JPY and our DCF valuation, Nikkon Holdings Co Ltd (9072.T) is a buy. buying 9072.T stocks now will result in a potential gain of 23.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 6.1% | 5.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,902.28 - 22,457.26 | 3,827.49 |
| Upside | -38.8% - 622.8% | 23.2% |