The Discounted Cash Flow (DCF) valuation of Frontier International Inc (7050.T) is 3,255.54 JPY. With the latest stock price at 2,162.00 JPY, the upside of Frontier International Inc based on DCF is 50.6%.
Based on the latest price of 2,162.00 JPY and our DCF valuation, Frontier International Inc (7050.T) is a buy. buying 7050.T stocks now will result in a potential gain of 50.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 9.0% | 7.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,778.50 - 4,238.55 | 3,255.54 |
| Upside | 28.5% - 96.0% | 50.6% |