The Discounted Cash Flow (DCF) valuation of Cox Co Ltd (9876.T) is 766.16 JPY. With the latest stock price at 200.00 JPY, the upside of Cox Co Ltd based on DCF is 283.1%.
Based on the latest price of 200.00 JPY and our DCF valuation, Cox Co Ltd (9876.T) is a buy. buying 9876.T stocks now will result in a potential gain of 283.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.5% | 6.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 640.02 - 981.52 | 766.16 |
| Upside | 220.0% - 390.8% | 283.1% |