The Discounted Cash Flow (DCF) valuation of Fumakilla Ltd (4998.T) is 752.98 JPY. With the latest stock price at 1,095.00 JPY, the upside of Fumakilla Ltd based on DCF is -31.2%.
Based on the latest price of 1,095.00 JPY and our DCF valuation, Fumakilla Ltd (4998.T) is a sell. selling 4998.T stocks now will result in a potential gain of 31.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 6.9% | 6.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 327.96 - 2,463.71 | 752.98 |
| Upside | -70.0% - 125.0% | -31.2% |