The Discounted Cash Flow (DCF) valuation of Raccoon Holdings Inc (3031.T) is 890.39 JPY. With the latest stock price at 778.00 JPY, the upside of Raccoon Holdings Inc based on DCF is 14.4%.
Based on the latest price of 778.00 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 14.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.5% | 7.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 635.01 - 1,823.41 | 890.39 |
| Upside | -18.4% - 134.4% | 14.4% |