The Discounted Cash Flow (DCF) valuation of Mugen Estate Co Ltd (3299.T) is 1,036.56 JPY. With the latest stock price at 2,024.00 JPY, the upside of Mugen Estate Co Ltd based on DCF is -48.8%.
Based on the latest price of 2,024.00 JPY and our DCF valuation, Mugen Estate Co Ltd (3299.T) is a sell. selling 3299.T stocks now will result in a potential gain of 48.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 5.9% | 5.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | (347.33) - 22,418.77 | 1,036.56 |
| Upside | -117.2% - 1007.6% | -48.8% |