The Discounted Cash Flow (DCF) valuation of FreakOut Holdings inc (6094.T) is (234.20) JPY. With the latest stock price at 499.00 JPY, the upside of FreakOut Holdings inc based on DCF is -146.9%.
Based on the latest price of 499.00 JPY and our DCF valuation, FreakOut Holdings inc (6094.T) is a sell. selling 6094.T stocks now will result in a potential gain of 146.9%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.2% | 7.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | (301.42) - (205.23) | (234.20) |
| Upside | -160.4% - -141.1% | -146.9% |