The Discounted Cash Flow (DCF) valuation of Unirita Inc (3800.T) is 2,370.07 JPY. With the latest stock price at 1,898.00 JPY, the upside of Unirita Inc based on DCF is 24.9%.
Based on the latest price of 1,898.00 JPY and our DCF valuation, Unirita Inc (3800.T) is a buy. buying 3800.T stocks now will result in a potential gain of 24.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.5% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,073.76 - 3,043.78 | 2,370.07 |
| Upside | 9.3% - 60.4% | 24.9% |