The Discounted Cash Flow (DCF) valuation of Broccoli Co Ltd (2706.T) is 914.84 JPY. With the latest stock price at 1,495.00 JPY, the upside of Broccoli Co Ltd based on DCF is -38.8%.
Based on the latest price of 1,495.00 JPY and our DCF valuation, Broccoli Co Ltd (2706.T) is a sell. selling 2706.T stocks now will result in a potential gain of 38.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 5.9% | 5.2% |
| Long-term Growth Rate | 2.5% - 4.2% | 3.4% |
| Fair Price | 826.71 - 2,100.76 | 914.84 |
| Upside | -44.7% - 40.5% | -38.8% |