The Discounted Cash Flow (DCF) valuation of Cube System Inc (2335.T) is 1,634.80 JPY. With the latest stock price at 1,141.00 JPY, the upside of Cube System Inc based on DCF is 43.3%.
Based on the latest price of 1,141.00 JPY and our DCF valuation, Cube System Inc (2335.T) is a buy. buying 2335.T stocks now will result in a potential gain of 43.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.8% | 6.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,372.43 - 2,112.89 | 1,634.80 |
| Upside | 20.3% - 85.2% | 43.3% |