The Discounted Cash Flow (DCF) valuation of FFRI Security Inc (3692.T) is 2,639.95 JPY. With the latest stock price at 5,010.00 JPY, the upside of FFRI Security Inc based on DCF is -47.3%.
Based on the latest price of 5,010.00 JPY and our DCF valuation, FFRI Security Inc (3692.T) is a sell. selling 3692.T stocks now will result in a potential gain of 47.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 6.6% | 5.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,826.82 - 5,511.34 | 2,639.95 |
| Upside | -63.5% - 10.0% | -47.3% |