The Discounted Cash Flow (DCF) valuation of Future Corp (4722.T) is 2,876.14 JPY. With the latest stock price at 2,301.00 JPY, the upside of Future Corp based on DCF is 25.0%.
Based on the latest price of 2,301.00 JPY and our DCF valuation, Future Corp (4722.T) is a buy. buying 4722.T stocks now will result in a potential gain of 25.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.0% | 7.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2,006.05 - 5,588.72 | 2,876.14 |
| Upside | -12.8% - 142.9% | 25.0% |