The Discounted Cash Flow (DCF) valuation of Gremz Inc (3150.T) is 4,049.88 JPY. With the latest stock price at 2,361.00 JPY, the upside of Gremz Inc based on DCF is 71.5%.
Based on the latest price of 2,361.00 JPY and our DCF valuation, Gremz Inc (3150.T) is a buy. buying 3150.T stocks now will result in a potential gain of 71.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.6% | 7.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3,351.23 - 5,227.23 | 4,049.88 |
| Upside | 41.9% - 121.4% | 71.5% |