The Discounted Cash Flow (DCF) valuation of Akatsuki Inc (3932.T) is 3,254.11 JPY. With the latest stock price at 3,060.00 JPY, the upside of Akatsuki Inc based on DCF is 6.3%.
Based on the latest price of 3,060.00 JPY and our DCF valuation, Akatsuki Inc (3932.T) is a buy. buying 3932.T stocks now will result in a potential gain of 6.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.1% | 7.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2,636.57 - 5,694.45 | 3,254.11 |
| Upside | -13.8% - 86.1% | 6.3% |