The Discounted Cash Flow (DCF) valuation of Kamigumi Co Ltd (9364.T) is 4,778.17 JPY. With the latest stock price at 3,912.00 JPY, the upside of Kamigumi Co Ltd based on DCF is 22.1%.
Based on the latest price of 3,912.00 JPY and our DCF valuation, Kamigumi Co Ltd (9364.T) is a buy. buying 9364.T stocks now will result in a potential gain of 22.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 6.0% | 5.2% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 3,778.57 - 6,697.17 | 4,778.17 |
| Upside | -3.4% - 71.2% | 22.1% |