The Discounted Cash Flow (DCF) valuation of Adventure Inc (6030.T) is 4,148.81 JPY. With the latest stock price at 3,225.00 JPY, the upside of Adventure Inc based on DCF is 28.6%.
Based on the latest price of 3,225.00 JPY and our DCF valuation, Adventure Inc (6030.T) is a buy. buying 6030.T stocks now will result in a potential gain of 28.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.6% | 5.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 3,376.61 - 5,713.83 | 4,148.81 |
| Upside | 4.7% - 77.2% | 28.6% |