The Discounted Cash Flow (DCF) valuation of NS United Kaiun Kaisha Ltd (9110.T) is 10,408.47 JPY. With the latest stock price at 3,710.00 JPY, the upside of NS United Kaiun Kaisha Ltd based on DCF is 180.6%.
Based on the latest price of 3,710.00 JPY and our DCF valuation, NS United Kaiun Kaisha Ltd (9110.T) is a buy. buying 9110.T stocks now will result in a potential gain of 180.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 6.9% | 6.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 8,304.89 - 13,680.99 | 10,408.47 |
| Upside | 123.9% - 268.8% | 180.6% |