The Discounted Cash Flow (DCF) valuation of Balnibarbi Co Ltd (3418.T) is 644.33 JPY. With the latest stock price at 1,186.00 JPY, the upside of Balnibarbi Co Ltd based on DCF is -45.7%.
Based on the latest price of 1,186.00 JPY and our DCF valuation, Balnibarbi Co Ltd (3418.T) is a sell. selling 3418.T stocks now will result in a potential gain of 45.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.6% | 5.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 318.99 - 2,822.33 | 644.33 |
| Upside | -73.1% - 138.0% | -45.7% |