The Discounted Cash Flow (DCF) valuation of Japan Airport Terminal Co Ltd (9706.T) is 5,446.27 JPY. With the latest stock price at 4,474.00 JPY, the upside of Japan Airport Terminal Co Ltd based on DCF is 21.7%.
Based on the latest price of 4,474.00 JPY and our DCF valuation, Japan Airport Terminal Co Ltd (9706.T) is a buy. buying 9706.T stocks now will result in a potential gain of 21.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.4% | 6.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 3,291.14 - 11,770.60 | 5,446.27 |
| Upside | -26.4% - 163.1% | 21.7% |