The Discounted Cash Flow (DCF) valuation of Kimura Unity Co Ltd (9368.T) is 1,293.07 JPY. With the latest stock price at 792.00 JPY, the upside of Kimura Unity Co Ltd based on DCF is 63.3%.
Based on the latest price of 792.00 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 63.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.2% | 6.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,055.26 - 1,713.85 | 1,293.07 |
| Upside | 33.2% - 116.4% | 63.3% |