The Discounted Cash Flow (DCF) valuation of F&M Co Ltd (4771.T) is 3,693.07 JPY. With the latest stock price at 2,530.00 JPY, the upside of F&M Co Ltd based on DCF is 46.0%.
Based on the latest price of 2,530.00 JPY and our DCF valuation, F&M Co Ltd (4771.T) is a buy. buying 4771.T stocks now will result in a potential gain of 46.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.2% | 5.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,617.17 - 7,195.51 | 3,693.07 |
| Upside | 3.4% - 184.4% | 46.0% |