The Discounted Cash Flow (DCF) valuation of Amuse Inc (4301.T) is 3,204.21 JPY. With the latest stock price at 1,617.00 JPY, the upside of Amuse Inc based on DCF is 98.2%.
Based on the latest price of 1,617.00 JPY and our DCF valuation, Amuse Inc (4301.T) is a buy. buying 4301.T stocks now will result in a potential gain of 98.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.9% | 7.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,904.53 - 3,708.55 | 3,204.21 |
| Upside | 79.6% - 129.3% | 98.2% |