The Discounted Cash Flow (DCF) valuation of Belluna Co Ltd (9997.T) is 941.82 JPY. With the latest stock price at 963.00 JPY, the upside of Belluna Co Ltd based on DCF is -2.2%.
Based on the latest price of 963.00 JPY and our DCF valuation, Belluna Co Ltd (9997.T) is a sell. selling 9997.T stocks now will result in a potential gain of 2.2%.
| Range | Selected | |
| WACC / Discount Rate | 3.9% - 5.1% | 4.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 263.39 - 3,955.61 | 941.82 |
| Upside | -72.6% - 310.8% | -2.2% |