The Discounted Cash Flow (DCF) valuation of Accrete Inc (4395.T) is 615.75 JPY. With the latest stock price at 898.00 JPY, the upside of Accrete Inc based on DCF is -31.4%.
Based on the latest price of 898.00 JPY and our DCF valuation, Accrete Inc (4395.T) is a sell. selling 4395.T stocks now will result in a potential gain of 31.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.3% | 6.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 460.81 - 1,045.61 | 615.75 |
| Upside | -48.7% - 16.4% | -31.4% |