The Discounted Cash Flow (DCF) valuation of Kawasaki Kisen Kaisha Ltd (9107.T) is 3,137.19 JPY. With the latest stock price at 2,170.00 JPY, the upside of Kawasaki Kisen Kaisha Ltd based on DCF is 44.6%.
Based on the latest price of 2,170.00 JPY and our DCF valuation, Kawasaki Kisen Kaisha Ltd (9107.T) is a buy. buying 9107.T stocks now will result in a potential gain of 44.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 6.9% | 6.1% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 2,475.55 - 4,285.63 | 3,137.19 |
| Upside | 14.1% - 97.5% | 44.6% |