The Discounted Cash Flow (DCF) valuation of Toei Co Ltd (9605.T) is 7,512.09 JPY. With the latest stock price at 5,190.00 JPY, the upside of Toei Co Ltd based on DCF is 44.7%.
Based on the latest price of 5,190.00 JPY and our DCF valuation, Toei Co Ltd (9605.T) is a buy. buying 9605.T stocks now will result in a potential gain of 44.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.9% | 5.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 6,100.08 - 10,195.98 | 7,512.09 |
| Upside | 17.5% - 96.5% | 44.7% |