The Discounted Cash Flow (DCF) valuation of FAN Communications Inc (2461.T) is 576.51 JPY. With the latest stock price at 431.00 JPY, the upside of FAN Communications Inc based on DCF is 33.8%.
Based on the latest price of 431.00 JPY and our DCF valuation, FAN Communications Inc (2461.T) is a buy. buying 2461.T stocks now will result in a potential gain of 33.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 7.7% | 6.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 486.88 - 775.09 | 576.51 |
| Upside | 13.0% - 79.8% | 33.8% |