The Discounted Cash Flow (DCF) valuation of Balmuda Inc (6612.T) is 1,209.23 JPY. With the latest stock price at 872.00 JPY, the upside of Balmuda Inc based on DCF is 38.7%.
Based on the latest price of 872.00 JPY and our DCF valuation, Balmuda Inc (6612.T) is a buy. buying 6612.T stocks now will result in a potential gain of 38.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.5% | 5.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 838.42 - 2,315.04 | 1,209.23 |
| Upside | -3.9% - 165.5% | 38.7% |