The Discounted Cash Flow (DCF) valuation of Mandarake Inc (2652.T) is 393.58 JPY. With the latest stock price at 298.00 JPY, the upside of Mandarake Inc based on DCF is 32.1%.
Based on the latest price of 298.00 JPY and our DCF valuation, Mandarake Inc (2652.T) is a buy. buying 2652.T stocks now will result in a potential gain of 32.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 7.4% | 6.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 270.75 - 652.65 | 393.58 |
| Upside | -9.1% - 119.0% | 32.1% |