The Discounted Cash Flow (DCF) valuation of Fujisan Magazine Service Co Ltd (3138.T) is 1,716.36 JPY. With the latest stock price at 913.00 JPY, the upside of Fujisan Magazine Service Co Ltd based on DCF is 88.0%.
Based on the latest price of 913.00 JPY and our DCF valuation, Fujisan Magazine Service Co Ltd (3138.T) is a buy. buying 3138.T stocks now will result in a potential gain of 88.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 9.7% | 7.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,520.05 - 2,083.66 | 1,716.36 |
| Upside | 66.5% - 128.2% | 88.0% |