The Discounted Cash Flow (DCF) valuation of NSD Co Ltd (9759.T) is 3,844.43 JPY. With the latest stock price at 3,562.00 JPY, the upside of NSD Co Ltd based on DCF is 7.9%.
Based on the latest price of 3,562.00 JPY and our DCF valuation, NSD Co Ltd (9759.T) is a buy. buying 9759.T stocks now will result in a potential gain of 7.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.2% | 7.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2,694.84 - 7,637.39 | 3,844.43 |
| Upside | -24.3% - 114.4% | 7.9% |