The Discounted Cash Flow (DCF) valuation of M-mart Inc (4380.T) is 1,794.35 JPY. With the latest stock price at 1,232.00 JPY, the upside of M-mart Inc based on DCF is 45.6%.
Based on the latest price of 1,232.00 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 45.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.4% | 6.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,510.82 - 2,294.38 | 1,794.35 |
| Upside | 22.6% - 86.2% | 45.6% |