The Discounted Cash Flow (DCF) valuation of Ekitan & Co Ltd (3646.T) is (1,651.22) JPY. With the latest stock price at 352.00 JPY, the upside of Ekitan & Co Ltd based on DCF is -569.1%.
Based on the latest price of 352.00 JPY and our DCF valuation, Ekitan & Co Ltd (3646.T) is a sell. selling 3646.T stocks now will result in a potential gain of 569.1%.
Note: valuation result may not be accurate due to the company's negative cashflows.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 6.9% | 6.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (13,005.72) - (852.98) | (1,651.22) |
| Upside | -3794.8% - -342.3% | -569.1% |