The Discounted Cash Flow (DCF) valuation of Mullion Co Ltd (3494.T) is 793.66 JPY. With the latest stock price at 440.00 JPY, the upside of Mullion Co Ltd based on DCF is 80.4%.
Based on the latest price of 440.00 JPY and our DCF valuation, Mullion Co Ltd (3494.T) is a buy. buying 3494.T stocks now will result in a potential gain of 80.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 5.3% | 4.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 503.12 - 1,256.84 | 793.66 |
| Upside | 14.3% - 185.6% | 80.4% |