The Discounted Cash Flow (DCF) valuation of Leopalace21 Corp (8848.T) is 1,317.15 JPY. With the latest stock price at 685.00 JPY, the upside of Leopalace21 Corp based on DCF is 92.3%.
Based on the latest price of 685.00 JPY and our DCF valuation, Leopalace21 Corp (8848.T) is a buy. buying 8848.T stocks now will result in a potential gain of 92.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 8.7% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,028.48 - 1,935.56 | 1,317.15 |
| Upside | 50.1% - 182.6% | 92.3% |