The Discounted Cash Flow (DCF) valuation of DRAFT Inc (5070.T) is 771.95 JPY. With the latest stock price at 536.00 JPY, the upside of DRAFT Inc based on DCF is 44.0%.
Based on the latest price of 536.00 JPY and our DCF valuation, DRAFT Inc (5070.T) is a buy. buying 5070.T stocks now will result in a potential gain of 44.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.5% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 627.61 - 1,021.17 | 771.95 |
| Upside | 17.1% - 90.5% | 44.0% |