The Discounted Cash Flow (DCF) valuation of Keiyo Gas Co Ltd (9539.T) is 4,515.98 JPY. With the latest stock price at 1,094.00 JPY, the upside of Keiyo Gas Co Ltd based on DCF is 312.8%.
Based on the latest price of 1,094.00 JPY and our DCF valuation, Keiyo Gas Co Ltd (9539.T) is a buy. buying 9539.T stocks now will result in a potential gain of 312.8%.
| Range | Selected | |
| WACC / Discount Rate | 3.6% - 4.9% | 4.2% |
| Long-term Growth Rate | 2.0% - 3.3% | 2.7% |
| Fair Price | - | 4,515.98 |
| Upside | - | 312.8% |