The Discounted Cash Flow (DCF) valuation of Base Inc (4477.T) is 634.53 JPY. With the latest stock price at 390.00 JPY, the upside of Base Inc based on DCF is 62.7%.
Based on the latest price of 390.00 JPY and our DCF valuation, Base Inc (4477.T) is a buy. buying 4477.T stocks now will result in a potential gain of 62.7%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 10.5% | 9.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 552.55 - 756.01 | 634.53 |
| Upside | 41.7% - 93.8% | 62.7% |