The Discounted Cash Flow (DCF) valuation of Mirait Holdings Corp (1417.T) is 2,941.02 JPY. With the latest stock price at 3,649.00 JPY, the upside of Mirait Holdings Corp based on DCF is -19.4%.
Based on the latest price of 3,649.00 JPY and our DCF valuation, Mirait Holdings Corp (1417.T) is a sell. selling 1417.T stocks now will result in a potential gain of 19.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.1% | 6.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,688.73 - 7,301.95 | 2,941.02 |
| Upside | -53.7% - 100.1% | -19.4% |