The Discounted Cash Flow (DCF) valuation of Atrae Inc (6194.T) is 827.67 JPY. With the latest stock price at 666.00 JPY, the upside of Atrae Inc based on DCF is 24.3%.
Based on the latest price of 666.00 JPY and our DCF valuation, Atrae Inc (6194.T) is a buy. buying 6194.T stocks now will result in a potential gain of 24.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.2% | 7.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 576.80 - 1,860.59 | 827.67 |
| Upside | -13.4% - 179.4% | 24.3% |