The Discounted Cash Flow (DCF) valuation of Kozo Keikaku Engineering Inc (4748.T) is 5,795.75 JPY. With the latest stock price at 4,095.00 JPY, the upside of Kozo Keikaku Engineering Inc based on DCF is 41.5%.
Based on the latest price of 4,095.00 JPY and our DCF valuation, Kozo Keikaku Engineering Inc (4748.T) is a buy. buying 4748.T stocks now will result in a potential gain of 41.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.5% | 5.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4,605.28 - 7,805.29 | 5,795.75 |
| Upside | 12.5% - 90.6% | 41.5% |