The Discounted Cash Flow (DCF) valuation of Realworld Inc (3691.T) is 590.62 JPY. With the latest stock price at 1,024.00 JPY, the upside of Realworld Inc based on DCF is -42.3%.
Based on the latest price of 1,024.00 JPY and our DCF valuation, Realworld Inc (3691.T) is a sell. selling 3691.T stocks now will result in a potential gain of 42.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.5% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 428.40 - 1,032.81 | 590.62 |
| Upside | -58.2% - 0.9% | -42.3% |