The Discounted Cash Flow (DCF) valuation of Chodai Co Ltd (9624.T) is 3,163.99 JPY. With the latest stock price at 1,889.00 JPY, the upside of Chodai Co Ltd based on DCF is 67.5%.
Based on the latest price of 1,889.00 JPY and our DCF valuation, Chodai Co Ltd (9624.T) is a buy. buying 9624.T stocks now will result in a potential gain of 67.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.4% | 8.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,732.86 - 3,894.52 | 3,163.99 |
| Upside | 44.7% - 106.2% | 67.5% |