The Discounted Cash Flow (DCF) valuation of Beauty Garage Inc (3180.T) is 2,329.89 JPY. With the latest stock price at 1,592.00 JPY, the upside of Beauty Garage Inc based on DCF is 46.3%.
Based on the latest price of 1,592.00 JPY and our DCF valuation, Beauty Garage Inc (3180.T) is a buy. buying 3180.T stocks now will result in a potential gain of 46.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 7.6% | 6.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,372.90 - 11,334.52 | 2,329.89 |
| Upside | -13.8% - 612.0% | 46.3% |