The Discounted Cash Flow (DCF) valuation of Crie Anabuki Inc (4336.T) is 1,222.42 JPY. With the latest stock price at 907.00 JPY, the upside of Crie Anabuki Inc based on DCF is 34.8%.
Based on the latest price of 907.00 JPY and our DCF valuation, Crie Anabuki Inc (4336.T) is a buy. buying 4336.T stocks now will result in a potential gain of 34.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 10.0% | 8.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,010.54 - 1,786.69 | 1,222.42 |
| Upside | 11.4% - 97.0% | 34.8% |