DCF Value

The DCF Value for Kyushu Railway Co (9142) under the Base Case is 3 751.86 JPY. Compared with the current market price of 3 445 JPY, the stock appears Undervalued by 8% .

Key assumptions
DCF Value
Base Case
¥3 751.86
Undervaluation 8%
DCF Value
Price ¥3 445
Explore More DCF Valuations

Reverse DCF

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