The Discounted Cash Flow (DCF) valuation of M3 Inc (2413.T) is 1,330.54 JPY. With the latest stock price at 1,906.50 JPY, the upside of M3 Inc based on DCF is -30.2%.
Based on the latest price of 1,906.50 JPY and our DCF valuation, M3 Inc (2413.T) is a sell. selling 2413.T stocks now will result in a potential gain of 30.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.5% | 8.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 971.82 - 2,133.58 | 1,330.54 |
| Upside | -49.0% - 11.9% | -30.2% |