The Discounted Cash Flow (DCF) valuation of e-Seikatsu Co Ltd (3796.T) is 377.10 JPY. With the latest stock price at 500.00 JPY, the upside of e-Seikatsu Co Ltd based on DCF is -24.6%.
Based on the latest price of 500.00 JPY and our DCF valuation, e-Seikatsu Co Ltd (3796.T) is a sell. selling 3796.T stocks now will result in a potential gain of 24.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.7% | 5.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 249.39 - 915.74 | 377.10 |
| Upside | -50.1% - 83.1% | -24.6% |