The Discounted Cash Flow (DCF) valuation of Cox Co Ltd (9876.T) is 772.31 JPY. With the latest stock price at 216.00 JPY, the upside of Cox Co Ltd based on DCF is 257.6%.
Based on the latest price of 216.00 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 257.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.4% | 6.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 644.42 - 991.32 | 772.31 |
| Upside | 198.3% - 358.9% | 257.6% |