The Discounted Cash Flow (DCF) valuation of Nippon Yusen KK (9101.T) is 7,541.42 JPY. With the latest stock price at 5,167.00 JPY, the upside of Nippon Yusen KK based on DCF is 46.0%.
Based on the latest price of 5,167.00 JPY and our DCF valuation, Nippon Yusen KK (9101.T) is a buy. buying 9101.T stocks now will result in a potential gain of 46.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.1% | 6.3% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 5,903.35 - 10,280.34 | 7,541.42 |
| Upside | 14.3% - 99.0% | 46.0% |