The Discounted Cash Flow (DCF) valuation of Early Age Co Ltd (3248.T) is 1,015.13 JPY. With the latest stock price at 835.00 JPY, the upside of Early Age Co Ltd based on DCF is 21.6%.
Based on the latest price of 835.00 JPY and our DCF valuation, Early Age Co Ltd (3248.T) is a buy. buying 3248.T stocks now will result in a potential gain of 21.6%.
| Range | Selected | |
| WACC / Discount Rate | 3.9% - 4.9% | 4.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 259.46 - 2,415.63 | 1,015.13 |
| Upside | -68.9% - 189.3% | 21.6% |