The Discounted Cash Flow (DCF) valuation of Bemap Inc (4316.T) is (1,034.87) JPY. With the latest stock price at 697.00 JPY, the upside of Bemap Inc based on DCF is -248.5%.
Based on the latest price of 697.00 JPY and our DCF valuation, Bemap Inc (4316.T) is a sell. selling 4316.T stocks now will result in a potential gain of 248.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.0% | 6.1% |
| Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
| Fair Price | (5,176.70) - (611.82) | (1,034.87) |
| Upside | -842.7% - -187.8% | -248.5% |