The Discounted Cash Flow (DCF) valuation of BrainPad Inc (3655.T) is 1,553.75 JPY. With the latest stock price at 1,256.00 JPY, the upside of BrainPad Inc based on DCF is 23.7%.
Based on the latest price of 1,256.00 JPY and our DCF valuation, BrainPad Inc (3655.T) is a buy. buying 3655.T stocks now will result in a potential gain of 23.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 6.6% | 6.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,185.46 - 2,421.58 | 1,553.75 |
| Upside | -5.6% - 92.8% | 23.7% |