The Discounted Cash Flow (DCF) valuation of Port Inc (7047.T) is 2,784.42 JPY. With the latest stock price at 2,286.00 JPY, the upside of Port Inc based on DCF is 21.8%.
Based on the latest price of 2,286.00 JPY and our DCF valuation, Port Inc (7047.T) is a buy. buying 7047.T stocks now will result in a potential gain of 21.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.3% | 6.2% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 2,014.84 - 4,258.85 | 2,784.42 |
| Upside | -11.9% - 86.3% | 21.8% |