The Discounted Cash Flow (DCF) valuation of Bushiroad Inc (7803.T) is 954.47 JPY. With the latest stock price at 634.00 JPY, the upside of Bushiroad Inc based on DCF is 50.5%.
Based on the latest price of 634.00 JPY and our DCF valuation, Bushiroad Inc (7803.T) is a buy. buying 7803.T stocks now will result in a potential gain of 50.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.3% | 5.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 627.18 - 2,681.49 | 954.47 |
| Upside | -1.1% - 322.9% | 50.5% |