The Discounted Cash Flow (DCF) valuation of Mani Inc (7730.T) is 1,637.73 JPY. With the latest stock price at 1,202.00 JPY, the upside of Mani Inc based on DCF is 36.3%.
Based on the latest price of 1,202.00 JPY and our DCF valuation, Mani Inc (7730.T) is a buy. buying 7730.T stocks now will result in a potential gain of 36.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 6.8% | 5.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,183.92 - 2,967.89 | 1,637.73 |
| Upside | -1.5% - 146.9% | 36.3% |