The Discounted Cash Flow (DCF) valuation of M-mart Inc (4380.T) is 1,861.43 JPY. With the latest stock price at 1,242.00 JPY, the upside of M-mart Inc based on DCF is 49.9%.
Based on the latest price of 1,242.00 JPY and our DCF valuation, M-mart Inc (4380.T) is a buy. buying 4380.T stocks now will result in a potential gain of 49.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.4% | 6.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,579.53 - 2,340.81 | 1,861.43 |
| Upside | 27.2% - 88.5% | 49.9% |