The Discounted Cash Flow (DCF) valuation of Kimura Unity Co Ltd (9368.T) is 1,328.97 JPY. With the latest stock price at 901.00 JPY, the upside of Kimura Unity Co Ltd based on DCF is 47.5%.
Based on the latest price of 901.00 JPY and our DCF valuation, Kimura Unity Co Ltd (9368.T) is a buy. buying 9368.T stocks now will result in a potential gain of 47.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.8% | 5.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,079.68 - 1,769.57 | 1,328.97 |
| Upside | 19.8% - 96.4% | 47.5% |