The Discounted Cash Flow (DCF) valuation of Kyushu Railway Co (9142.T) is 3,564.51 JPY. With the latest stock price at 3,855.00 JPY, the upside of Kyushu Railway Co based on DCF is -7.5%.
Based on the latest price of 3,855.00 JPY and our DCF valuation, Kyushu Railway Co (9142.T) is a sell. selling 9142.T stocks now will result in a potential gain of 7.5%.
| Range | Selected | |
| WACC / Discount Rate | 3.9% - 5.1% | 4.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,314.82 - 14,232.52 | 3,564.51 |
| Upside | -65.9% - 269.2% | -7.5% |