The Discounted Cash Flow (DCF) valuation of Kozosushi Co Ltd (9973.T) is 0.90 JPY. With the latest stock price at 28.00 JPY, the upside of Kozosushi Co Ltd based on DCF is -96.8%.
Based on the latest price of 28.00 JPY and our DCF valuation, Kozosushi Co Ltd (9973.T) is a sell. selling 9973.T stocks now will result in a potential gain of 96.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.5% | 6.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (0.61) - 5.49 | 0.90 |
| Upside | -102.2% - -80.4% | -96.8% |