The Discounted Cash Flow (DCF) valuation of Kitakei Co Ltd (9872.T) is 2,312.79 JPY. With the latest stock price at 862.00 JPY, the upside of Kitakei Co Ltd based on DCF is 168.3%.
Based on the latest price of 862.00 JPY and our DCF valuation, Kitakei Co Ltd (9872.T) is a buy. buying 9872.T stocks now will result in a potential gain of 168.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.6% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,094.88 - 2,695.43 | 2,312.79 |
| Upside | 143.0% - 212.7% | 168.3% |