The Discounted Cash Flow (DCF) valuation of Tokyo Kisen Co Ltd (9193.T) is (159.31) JPY. With the latest stock price at 890.00 JPY, the upside of Tokyo Kisen Co Ltd based on DCF is -117.9%.
Based on the latest price of 890.00 JPY and our DCF valuation, Tokyo Kisen Co Ltd (9193.T) is a sell. selling 9193.T stocks now will result in a potential gain of 117.9%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.7% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (574.88) - 3.33 | (159.31) |
| Upside | -164.6% - -99.6% | -117.9% |