The Discounted Cash Flow (DCF) valuation of Pacific Net Co Ltd (3021.T) is 1,665.47 JPY. With the latest stock price at 1,246.00 JPY, the upside of Pacific Net Co Ltd based on DCF is 33.7%.
Based on the latest price of 1,246.00 JPY and our DCF valuation, Pacific Net Co Ltd (3021.T) is a buy. buying 3021.T stocks now will result in a potential gain of 33.7%.
| Range | Selected | |
| WACC / Discount Rate | 3.6% - 5.3% | 4.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 546.16 - 9,809.11 | 1,665.47 |
| Upside | -56.2% - 687.2% | 33.7% |