The Discounted Cash Flow (DCF) valuation of Tokyo Kisen Co Ltd (9193.T) is 1,233.71 JPY. With the latest stock price at 1,077.00 JPY, the upside of Tokyo Kisen Co Ltd based on DCF is 14.6%.
Based on the latest price of 1,077.00 JPY and our DCF valuation, Tokyo Kisen Co Ltd (9193.T) is a buy. buying 9193.T stocks now will result in a potential gain of 14.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 6.2% | 5.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 996.50 - 2,213.24 | 1,233.71 |
| Upside | -7.5% - 105.5% | 14.6% |