The Discounted Cash Flow (DCF) valuation of Moonbat Co Ltd (8115.T) is 1,613.35 JPY. With the latest stock price at 1,200.00 JPY, the upside of Moonbat Co Ltd based on DCF is 34.4%.
Based on the latest price of 1,200.00 JPY and our DCF valuation, Moonbat Co Ltd (8115.T) is a buy. buying 8115.T stocks now will result in a potential gain of 34.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.4% | 6.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,271.15 - 2,167.42 | 1,613.35 |
| Upside | 5.9% - 80.6% | 34.4% |