The Discounted Cash Flow (DCF) valuation of Dream Incubator Inc (4310.T) is 1,416.64 JPY. With the latest stock price at 2,757.00 JPY, the upside of Dream Incubator Inc based on DCF is -48.6%.
Based on the latest price of 2,757.00 JPY and our DCF valuation, Dream Incubator Inc (4310.T) is a sell. selling 4310.T stocks now will result in a potential gain of 48.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 8.0% | 7.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,232.93 - 1,782.08 | 1,416.64 |
| Upside | -55.3% - -35.4% | -48.6% |