The Discounted Cash Flow (DCF) valuation of Treasure Factory Co Ltd (3093.T) is 2,698.32 JPY. With the latest stock price at 1,815.00 JPY, the upside of Treasure Factory Co Ltd based on DCF is 48.7%.
Based on the latest price of 1,815.00 JPY and our DCF valuation, Treasure Factory Co Ltd (3093.T) is a buy. buying 3093.T stocks now will result in a potential gain of 48.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.8% | 5.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,657.91 - 7,274.19 | 2,698.32 |
| Upside | -8.7% - 300.8% | 48.7% |