The Discounted Cash Flow (DCF) valuation of Tokyo Base Co Ltd (3415.T) is 509.56 JPY. With the latest stock price at 411.00 JPY, the upside of Tokyo Base Co Ltd based on DCF is 24.0%.
Based on the latest price of 411.00 JPY and our DCF valuation, Tokyo Base Co Ltd (3415.T) is a buy. buying 3415.T stocks now will result in a potential gain of 24.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.9% | 6.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 310.10 - 1,428.99 | 509.56 |
| Upside | -24.5% - 247.7% | 24.0% |