DCF Value

The DCF Value for Unicafe Inc (2597) under the Base Case is 1 103.8 JPY. Compared with the current market price of 1 383 JPY, the stock appears Overvalued by 20% .

Key assumptions
DCF Value
Base Case
¥1 103.8
Overvaluation 20%
DCF Value
Price ¥1 383
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time