The Discounted Cash Flow (DCF) valuation of Makuake Inc (4479.T) is 330.50 JPY. With the latest stock price at 692.00 JPY, the upside of Makuake Inc based on DCF is -52.2%.
Based on the latest price of 692.00 JPY and our DCF valuation, Makuake Inc (4479.T) is a sell. selling 4479.T stocks now will result in a potential gain of 52.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 6.6% | 6.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 320.08 - 440.83 | 330.50 |
| Upside | -53.7% - -36.3% | -52.2% |