The Discounted Cash Flow (DCF) valuation of Keihin Co Ltd (9312.T) is 6,244.27 JPY. With the latest stock price at 2,399.00 JPY, the upside of Keihin Co Ltd based on DCF is 160.3%.
Based on the latest price of 2,399.00 JPY and our DCF valuation, Keihin Co Ltd (9312.T) is a buy. buying 9312.T stocks now will result in a potential gain of 160.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.7% | 5.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4,956.22 - 8,532.68 | 6,244.27 |
| Upside | 106.6% - 255.7% | 160.3% |