The Discounted Cash Flow (DCF) valuation of Japan Airlines Co Ltd (9201.T) is 3,538.89 JPY. With the latest stock price at 2,929.00 JPY, the upside of Japan Airlines Co Ltd based on DCF is 20.8%.
Based on the latest price of 2,929.00 JPY and our DCF valuation, Japan Airlines Co Ltd (9201.T) is a buy. buying 9201.T stocks now will result in a potential gain of 20.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.2% | 6.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,835.01 - 4,663.13 | 3,538.89 |
| Upside | -3.2% - 59.2% | 20.8% |