The Discounted Cash Flow (DCF) valuation of Nac Co Ltd (9788.T) is 775.79 JPY. With the latest stock price at 580.00 JPY, the upside of Nac Co Ltd based on DCF is 33.8%.
Based on the latest price of 580.00 JPY and our DCF valuation, Nac Co Ltd (9788.T) is a buy. buying 9788.T stocks now will result in a potential gain of 33.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.7% | 5.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 619.85 - 1,050.32 | 775.79 |
| Upside | 6.9% - 81.1% | 33.8% |