The Discounted Cash Flow (DCF) valuation of Kyoto Hotel Ltd (9723.T) is 835.96 JPY. With the latest stock price at 655.00 JPY, the upside of Kyoto Hotel Ltd based on DCF is 27.6%.
Based on the latest price of 655.00 JPY and our DCF valuation, Kyoto Hotel Ltd (9723.T) is a buy. buying 9723.T stocks now will result in a potential gain of 27.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.3% | 5.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 501.94 - 1,442.65 | 835.96 |
| Upside | -23.4% - 120.3% | 27.6% |