The Discounted Cash Flow (DCF) valuation of Mirai Corp (3476.T) is 23,637.59 JPY. With the latest stock price at 44,300.00 JPY, the upside of Mirai Corp based on DCF is -46.6%.
Based on the latest price of 44,300.00 JPY and our DCF valuation, Mirai Corp (3476.T) is a sell. selling 3476.T stocks now will result in a potential gain of 46.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 5.4% | 4.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 527.93 - 106,083.90 | 23,637.59 |
| Upside | -98.8% - 139.5% | -46.6% |