The Discounted Cash Flow (DCF) valuation of Inaba Seisakusho Co Ltd (3421.T) is 2,529.03 JPY. With the latest stock price at 1,696.00 JPY, the upside of Inaba Seisakusho Co Ltd based on DCF is 49.1%.
Based on the latest price of 1,696.00 JPY and our DCF valuation, Inaba Seisakusho Co Ltd (3421.T) is a buy. buying 3421.T stocks now will result in a potential gain of 49.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.7% | 7.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,220.80 - 3,019.40 | 2,529.03 |
| Upside | 30.9% - 78.0% | 49.1% |