The Discounted Cash Flow (DCF) valuation of Tokyo Gas Co Ltd (9531.T) is 3,825.41 JPY. With the latest stock price at 4,740.00 JPY, the upside of Tokyo Gas Co Ltd based on DCF is -19.3%.
Based on the latest price of 4,740.00 JPY and our DCF valuation, Tokyo Gas Co Ltd (9531.T) is a sell. selling 9531.T stocks now will result in a potential gain of 19.3%.
| Range | Selected | |
| WACC / Discount Rate | 3.9% - 5.0% | 4.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,341.82 - 15,524.37 | 3,825.41 |
| Upside | -71.7% - 227.5% | -19.3% |