The Discounted Cash Flow (DCF) valuation of Resorttrust Inc (4681.T) is 966.10 JPY. With the latest stock price at 1,802.50 JPY, the upside of Resorttrust Inc based on DCF is -46.4%.
Based on the latest price of 1,802.50 JPY and our DCF valuation, Resorttrust Inc (4681.T) is a sell. selling 4681.T stocks now will result in a potential gain of 46.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 7.2% | 6.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 588.46 - 4,906.55 | 966.10 |
| Upside | -67.4% - 172.2% | -46.4% |