The Discounted Cash Flow (DCF) valuation of Berg Earth Co Ltd (1383.T) is 3,628.39 JPY. With the latest stock price at 2,872.00 JPY, the upside of Berg Earth Co Ltd based on DCF is 26.3%.
Based on the latest price of 2,872.00 JPY and our DCF valuation, Berg Earth Co Ltd (1383.T) is a buy. buying 1383.T stocks now will result in a potential gain of 26.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 6.8% | 5.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,814.32 - 14,663.71 | 3,628.39 |
| Upside | -36.8% - 410.6% | 26.3% |