The Discounted Cash Flow (DCF) valuation of FTGroup Co Ltd (2763.T) is 3,800.89 JPY. With the latest stock price at 1,198.00 JPY, the upside of FTGroup Co Ltd based on DCF is 217.3%.
Based on the latest price of 1,198.00 JPY and our DCF valuation, FTGroup Co Ltd (2763.T) is a buy. buying 2763.T stocks now will result in a potential gain of 217.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.0% | 7.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3,172.01 - 4,875.59 | 3,800.89 |
| Upside | 164.8% - 307.0% | 217.3% |