The Discounted Cash Flow (DCF) valuation of BML Inc (4694.T) is 5,064.44 JPY. With the latest stock price at 3,410.00 JPY, the upside of BML Inc based on DCF is 48.5%.
Based on the latest price of 3,410.00 JPY and our DCF valuation, BML Inc (4694.T) is a buy. buying 4694.T stocks now will result in a potential gain of 48.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.9% | 5.9% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 4,256.56 - 6,641.15 | 5,064.44 |
| Upside | 24.8% - 94.8% | 48.5% |