The Discounted Cash Flow (DCF) valuation of SecuAvail Inc (3042.T) is 204.33 JPY. With the latest stock price at 295.00 JPY, the upside of SecuAvail Inc based on DCF is -30.7%.
Based on the latest price of 295.00 JPY and our DCF valuation, SecuAvail Inc (3042.T) is a sell. selling 3042.T stocks now will result in a potential gain of 30.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.8% | 6.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 186.88 - 253.64 | 204.33 |
| Upside | -36.6% - -14.0% | -30.7% |