The Discounted Cash Flow (DCF) valuation of Bandai Namco Holdings Inc (7832.T) is 6,241.77 JPY. With the latest stock price at 4,767.00 JPY, the upside of Bandai Namco Holdings Inc based on DCF is 30.9%.
Based on the latest price of 4,767.00 JPY and our DCF valuation, Bandai Namco Holdings Inc (7832.T) is a buy. buying 7832.T stocks now will result in a potential gain of 30.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.7% | 6.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 4,164.22 - 15,754.60 | 6,241.77 |
| Upside | -12.6% - 230.5% | 30.9% |