The Discounted Cash Flow (DCF) valuation of Nikken Kogaku Co Ltd (9767.T) is 3,469.51 JPY. With the latest stock price at 1,405.00 JPY, the upside of Nikken Kogaku Co Ltd based on DCF is 146.9%.
Based on the latest price of 1,405.00 JPY and our DCF valuation, Nikken Kogaku Co Ltd (9767.T) is a buy. buying 9767.T stocks now will result in a potential gain of 146.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.1% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3,048.56 - 4,202.88 | 3,469.51 |
| Upside | 117.0% - 199.1% | 146.9% |