The Discounted Cash Flow (DCF) valuation of eGuarantee Inc (8771.T) is 2,202.07 JPY. With the latest stock price at 1,515.00 JPY, the upside of eGuarantee Inc based on DCF is 45.4%.
Based on the latest price of 1,515.00 JPY and our DCF valuation, eGuarantee Inc (8771.T) is a buy. buying 8771.T stocks now will result in a potential gain of 45.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.9% | 6.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,732.96 - 3,161.72 | 2,202.07 |
| Upside | 14.4% - 108.7% | 45.4% |