The Discounted Cash Flow (DCF) valuation of Circlace Inc (5029.T) is 619.84 JPY. With the latest stock price at 604.00 JPY, the upside of Circlace Inc based on DCF is 2.6%.
Based on the latest price of 604.00 JPY and our DCF valuation, Circlace Inc (5029.T) is a buy. buying 5029.T stocks now will result in a potential gain of 2.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.5% | 6.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 440.37 - 1,125.88 | 619.84 |
| Upside | -27.1% - 86.4% | 2.6% |