The Discounted Cash Flow (DCF) valuation of Broadleaf Co Ltd (3673.T) is 327.32 JPY. With the latest stock price at 485.00 JPY, the upside of Broadleaf Co Ltd based on DCF is -32.5%.
Based on the latest price of 485.00 JPY and our DCF valuation, Broadleaf Co Ltd (3673.T) is a sell. selling 3673.T stocks now will result in a potential gain of 32.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.8% | 6.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 176.88 - 2,232.34 | 327.32 |
| Upside | -63.5% - 360.3% | -32.5% |