The Discounted Cash Flow (DCF) valuation of Naigai Trans Line Ltd (9384.T) is 6,539.54 JPY. With the latest stock price at 4,050.00 JPY, the upside of Naigai Trans Line Ltd based on DCF is 61.5%.
Based on the latest price of 4,050.00 JPY and our DCF valuation, Naigai Trans Line Ltd (9384.T) is a buy. buying 9384.T stocks now will result in a potential gain of 61.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.9% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 5,496.56 - 8,385.79 | 6,539.54 |
| Upside | 35.7% - 107.1% | 61.5% |