DCF Value

The DCF Value for Kokopelli Inc (4167) under the Base Case is 235.41 JPY. Compared with the current market price of 326 JPY, the stock appears Overvalued by 28% .

Key assumptions
DCF Value
Base Case
¥235.41
Overvaluation 28%
DCF Value
Price ¥326
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time