The Discounted Cash Flow (DCF) valuation of eBASE Co Ltd (3835.T) is 739.22 JPY. With the latest stock price at 508.00 JPY, the upside of eBASE Co Ltd based on DCF is 45.5%.
Based on the latest price of 508.00 JPY and our DCF valuation, eBASE Co Ltd (3835.T) is a buy. buying 3835.T stocks now will result in a potential gain of 45.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.1% | 7.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 552.29 - 1,270.46 | 739.22 |
| Upside | 8.7% - 150.1% | 45.5% |