The Discounted Cash Flow (DCF) valuation of Takihyo Co Ltd (9982.T) is 1,026.44 JPY. With the latest stock price at 1,585.00 JPY, the upside of Takihyo Co Ltd based on DCF is -35.2%.
Based on the latest price of 1,585.00 JPY and our DCF valuation, Takihyo Co Ltd (9982.T) is a sell. selling 9982.T stocks now will result in a potential gain of 35.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.2% | 5.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 574.61 - 2,434.94 | 1,026.44 |
| Upside | -63.7% - 53.6% | -35.2% |