The Discounted Cash Flow (DCF) valuation of Fujibo Holdings Inc (3104.T) is 5,158.72 JPY. With the latest stock price at 4,860.00 JPY, the upside of Fujibo Holdings Inc based on DCF is 6.1%.
Based on the latest price of 4,860.00 JPY and our DCF valuation, Fujibo Holdings Inc (3104.T) is a buy. buying 3104.T stocks now will result in a potential gain of 6.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 7.6% | 6.1% |
| Long-term Growth Rate | 2.5% - 4.3% | 3.4% |
| Fair Price | 3,041.31 - 48,468.56 | 5,158.72 |
| Upside | -37.4% - 897.3% | 6.1% |