The Discounted Cash Flow (DCF) valuation of Loadstar Capital KK (3482.T) is (9,616.01) JPY. With the latest stock price at 3,135.00 JPY, the upside of Loadstar Capital KK based on DCF is -406.7%.
Based on the latest price of 3,135.00 JPY and our DCF valuation, Loadstar Capital KK (3482.T) is a sell. selling 3482.T stocks now will result in a potential gain of 406.7%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.5% | 5.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (14,036.01) - (8,162.69) | (9,616.01) |
| Upside | -547.7% - -360.4% | -406.7% |