The Discounted Cash Flow (DCF) valuation of Ekitan & Co Ltd (3646.T) is 403.28 JPY. With the latest stock price at 374.00 JPY, the upside of Ekitan & Co Ltd based on DCF is 7.8%.
Based on the latest price of 374.00 JPY and our DCF valuation, Ekitan & Co Ltd (3646.T) is a buy. buying 3646.T stocks now will result in a potential gain of 7.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.6% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 343.43 - 544.72 | 403.28 |
| Upside | -8.2% - 45.6% | 7.8% |