The Discounted Cash Flow (DCF) valuation of Bemap Inc (4316.T) is 427.91 JPY. With the latest stock price at 362.00 JPY, the upside of Bemap Inc based on DCF is 18.2%.
Based on the latest price of 362.00 JPY and our DCF valuation, Bemap Inc (4316.T) is a buy. buying 4316.T stocks now will result in a potential gain of 18.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.2% | 6.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 306.90 - 788.64 | 427.91 |
| Upside | -15.2% - 117.9% | 18.2% |