The Discounted Cash Flow (DCF) valuation of Kin-Ei Corp (9636.T) is 3,645.25 JPY. With the latest stock price at 4,085.00 JPY, the upside of Kin-Ei Corp based on DCF is -10.8%.
Based on the latest price of 4,085.00 JPY and our DCF valuation, Kin-Ei Corp (9636.T) is a sell. selling 9636.T stocks now will result in a potential gain of 10.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 6.5% | 5.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,144.64 - 11,814.92 | 3,645.25 |
| Upside | -47.5% - 189.2% | -10.8% |