The Discounted Cash Flow (DCF) valuation of Rakumo Inc (4060.T) is 1,492.92 JPY. With the latest stock price at 1,038.00 JPY, the upside of Rakumo Inc based on DCF is 43.8%.
Based on the latest price of 1,038.00 JPY and our DCF valuation, Rakumo Inc (4060.T) is a buy. buying 4060.T stocks now will result in a potential gain of 43.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 9.0% | 7.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,273.84 - 1,852.26 | 1,492.92 |
| Upside | 22.7% - 78.4% | 43.8% |