The Discounted Cash Flow (DCF) valuation of Mercari Inc (4385.T) is 3,349.86 JPY. With the latest stock price at 2,392.50 JPY, the upside of Mercari Inc based on DCF is 40.0%.
Based on the latest price of 2,392.50 JPY and our DCF valuation, Mercari Inc (4385.T) is a buy. buying 4385.T stocks now will result in a potential gain of 40.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.7% | 5.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2,155.21 - 8,289.70 | 3,349.86 |
| Upside | -9.9% - 246.5% | 40.0% |