The Discounted Cash Flow (DCF) valuation of Raccoon Holdings Inc (3031.T) is 889.91 JPY. With the latest stock price at 664.00 JPY, the upside of Raccoon Holdings Inc based on DCF is 34.0%.
Based on the latest price of 664.00 JPY and our DCF valuation, Raccoon Holdings Inc (3031.T) is a buy. buying 3031.T stocks now will result in a potential gain of 34.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.3% | 7.0% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 727.58 - 1,185.20 | 889.91 |
| Upside | 9.6% - 78.5% | 34.0% |