The Discounted Cash Flow (DCF) valuation of Brangista Inc (6176.T) is 915.47 JPY. With the latest stock price at 737.00 JPY, the upside of Brangista Inc based on DCF is 24.2%.

Is 6176.T a buy or a sell?

Based on the latest price of 737.00 JPY and our DCF valuation, Brangista Inc (6176.T) is a buy. Buying 6176.T stocks now will result in a potential gain of 24.2%.

	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	-0.5% - 68.8%	24.2%

737.00 JPY

Stock Price

915.47 JPY

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

6176.T DCF Valuation: Revenue & Expenses Forecast

(JPY in millions)		Projections

	09-2024	09-2025	09-2026	09-2027	09-2028	09-2029

Revenue	4,822	5,398	6,037	6,861	7,436	8,066
% Growth	6%	12%	12%	14%	8%	8%

Cost of goods sold	(1,214)	(1,360)	(1,520)	(1,728)	(1,873)	(2,031)
% of Revenue	25%	25%	25%	25%	25%	25%

Selling, G&A expenses	(2,644)	(2,960)	(3,310)	(3,762)	(4,078)	(4,423)
% of Revenue	55%	55%	55%	55%	55%	55%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	(21)	(24)	(27)	(30)	(33)	(35)
% of Revenue	0%	0%	0%	0%	0%	0%

Tax expense	(316)	(328)	(367)	(417)	(452)	(490)
Tax rate	34%	31%	31%	31%	31%	31%

Net profit	626	727	813	923	1,001	1,086
% Margin	13%	13%	13%	13%	13%	13%