The Discounted Cash Flow (DCF) valuation of Benext Group Inc (2154.T) is 2,192.66 JPY. With the latest stock price at 1,716.00 JPY, the upside of Benext Group Inc based on DCF is 27.8%.
Based on the latest price of 1,716.00 JPY and our DCF valuation, Benext Group Inc (2154.T) is a buy. buying 2154.T stocks now will result in a potential gain of 27.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.9% | 6.9% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,792.49 - 2,867.99 | 2,192.66 |
| Upside | 4.5% - 67.1% | 27.8% |