The Discounted Cash Flow (DCF) valuation of Rakus Co Ltd (3923.T) is 1,526.43 JPY. With the latest stock price at 2,242.00 JPY, the upside of Rakus Co Ltd based on DCF is -31.9%.
Based on the latest price of 2,242.00 JPY and our DCF valuation, Rakus Co Ltd (3923.T) is a sell. selling 3923.T stocks now will result in a potential gain of 31.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 9.4% | 7.6% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 965.77 - 4,267.22 | 1,526.43 |
| Upside | -56.9% - 90.3% | -31.9% |