The Discounted Cash Flow (DCF) valuation of Atrae Inc (6194.T) is 826.45 JPY. With the latest stock price at 730.00 JPY, the upside of Atrae Inc based on DCF is 13.2%.
Based on the latest price of 730.00 JPY and our DCF valuation, Atrae Inc (6194.T) is a buy. buying 6194.T stocks now will result in a potential gain of 13.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.2% | 7.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 581.21 - 1,779.24 | 826.45 |
| Upside | -20.4% - 143.7% | 13.2% |