The Discounted Cash Flow (DCF) valuation of KRS Corp (9369.T) is 3,047.98 JPY. With the latest stock price at 3,200.00 JPY, the upside of KRS Corp based on DCF is -4.8%.
Based on the latest price of 3,200.00 JPY and our DCF valuation, KRS Corp (9369.T) is a sell. selling 9369.T stocks now will result in a potential gain of 4.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.1% - 5.5% | 4.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,415.20 - 9,840.73 | 3,047.98 |
| Upside | -55.8% - 207.5% | -4.8% |