The Discounted Cash Flow (DCF) valuation of Frontier Management Inc (7038.T) is 354.43 JPY. With the latest stock price at 671.00 JPY, the upside of Frontier Management Inc based on DCF is -47.2%.
Based on the latest price of 671.00 JPY and our DCF valuation, Frontier Management Inc (7038.T) is a sell. selling 7038.T stocks now will result in a potential gain of 47.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.6% | 7.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 258.52 - 617.35 | 354.43 |
| Upside | -61.5% - -8.0% | -47.2% |