The Discounted Cash Flow (DCF) valuation of Kadokawa Corp (9468.T) is 4,742.34 JPY. With the latest stock price at 4,016.00 JPY, the upside of Kadokawa Corp based on DCF is 18.1%.
Based on the latest price of 4,016.00 JPY and our DCF valuation, Kadokawa Corp (9468.T) is a buy. buying 9468.T stocks now will result in a potential gain of 18.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.2% | 5.4% |
| Long-term Growth Rate | 2.5% - 4.3% | 3.4% |
| Fair Price | 2,772.67 - 33,900.96 | 4,742.34 |
| Upside | -31.0% - 744.1% | 18.1% |