The Discounted Cash Flow (DCF) valuation of Lapine Co Ltd (8143.T) is (62.87) JPY. With the latest stock price at 271.00 JPY, the upside of Lapine Co Ltd based on DCF is -123.2%.
Based on the latest price of 271.00 JPY and our DCF valuation, Lapine Co Ltd (8143.T) is a sell. selling 8143.T stocks now will result in a potential gain of 123.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 7.7% | 6.2% |
| Long-term Growth Rate | 3.0% - 4.4% | 3.7% |
| Fair Price | (194.51) - 2,424.93 | (62.87) |
| Upside | -171.8% - 794.8% | -123.2% |