The Discounted Cash Flow (DCF) valuation of Gendai Agency Inc (2411.T) is 711.38 JPY. With the latest stock price at 389.00 JPY, the upside of Gendai Agency Inc based on DCF is 82.9%.
Based on the latest price of 389.00 JPY and our DCF valuation, Gendai Agency Inc (2411.T) is a buy. buying 2411.T stocks now will result in a potential gain of 82.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.6% | 7.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 608.53 - 905.57 | 711.38 |
| Upside | 56.4% - 132.8% | 82.9% |