The Discounted Cash Flow (DCF) valuation of DVx Inc (3079.T) is 1,387.64 JPY. With the latest stock price at 920.00 JPY, the upside of DVx Inc based on DCF is 50.8%.
Based on the latest price of 920.00 JPY and our DCF valuation, DVx Inc (3079.T) is a buy. buying 3079.T stocks now will result in a potential gain of 50.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.8% | 5.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,099.16 - 2,271.99 | 1,387.64 |
| Upside | 19.5% - 147.0% | 50.8% |