The Discounted Cash Flow (DCF) valuation of Natty Swanky Co Ltd (7674.T) is 1,259.21 JPY. With the latest stock price at 3,280.00 JPY, the upside of Natty Swanky Co Ltd based on DCF is -61.6%.
Based on the latest price of 3,280.00 JPY and our DCF valuation, Natty Swanky Co Ltd (7674.T) is a sell. selling 7674.T stocks now will result in a potential gain of 61.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 7.4% | 6.2% |
| Long-term Growth Rate | 3.0% - 4.6% | 3.8% |
| Fair Price | 674.28 - 11,664.61 | 1,259.21 |
| Upside | -79.4% - 255.6% | -61.6% |