The Discounted Cash Flow (DCF) valuation of Beaglee Inc (3981.T) is 2,755.59 JPY. With the latest stock price at 1,315.00 JPY, the upside of Beaglee Inc based on DCF is 109.6%.

Is 3981.T a buy or a sell?

Based on the latest price of 1,315.00 JPY and our DCF valuation, Beaglee Inc (3981.T) is a buy. Buying 3981.T stocks now will result in a potential gain of 109.6%.

	Range	Selected
WACC / Discount Rate	5.6% - 8.0%	6.8%
Long-term Growth Rate	0.0% - 1.0%	0.5%
Fair Price	2,194 - 3,735.88	2,755.59
Upside	66.8% - 184.1%	109.6%

1,315.00 JPY

Stock Price

2,755.59 JPY

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

3981.T DCF Valuation: Revenue & Expenses Forecast

(JPY in millions)		Projections

	12-2024	12-2025	12-2026	12-2027	12-2028	12-2029

Revenue	18,447	16,269	16,594	16,926	17,265	17,970
% Growth	3%	-12%	2%	2%	2%	4%

Cost of goods sold	(12,106)	(10,677)	(10,890)	(11,108)	(11,330)	(11,793)
% of Revenue	66%	66%	66%	66%	66%	66%

Selling, G&A expenses	(3,873)	(3,416)	(3,484)	(3,554)	(3,625)	(3,773)
% of Revenue	21%	21%	21%	21%	21%	21%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	(741)	(654)	(667)	(680)	(694)	(722)
% of Revenue	4%	4%	4%	4%	4%	4%

Tax expense	(422)	(466)	(475)	(485)	(495)	(515)
Tax rate	24%	31%	31%	31%	31%	31%

Net profit	1,304	1,056	1,077	1,099	1,121	1,167
% Margin	7%	6%	6%	6%	6%	6%