The Discounted Cash Flow (DCF) valuation of Rasa Corp (3023.T) is 2,710.93 JPY. With the latest stock price at 1,474.00 JPY, the upside of Rasa Corp based on DCF is 83.9%.
Based on the latest price of 1,474.00 JPY and our DCF valuation, Rasa Corp (3023.T) is a buy. buying 3023.T stocks now will result in a potential gain of 83.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.4% | 6.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,231.15 - 3,513.34 | 2,710.93 |
| Upside | 51.4% - 138.4% | 83.9% |