The Discounted Cash Flow (DCF) valuation of Banners Co Ltd (3011.T) is 178.18 JPY. With the latest stock price at 141.00 JPY, the upside of Banners Co Ltd based on DCF is 26.4%.
Based on the latest price of 141.00 JPY and our DCF valuation, Banners Co Ltd (3011.T) is a buy. buying 3011.T stocks now will result in a potential gain of 26.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 5.7% | 5.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 79.98 - 464.86 | 178.18 |
| Upside | -43.3% - 229.7% | 26.4% |