The Discounted Cash Flow (DCF) valuation of Brangista Inc (6176.T) is 915.47 JPY. With the latest stock price at 640.00 JPY, the upside of Brangista Inc based on DCF is 43.0%.
Based on the latest price of 640.00 JPY and our DCF valuation, Brangista Inc (6176.T) is a buy. buying 6176.T stocks now will result in a potential gain of 43.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.3% | 7.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 733.14 - 1,243.99 | 915.47 |
| Upside | 14.6% - 94.4% | 43.0% |