The Discounted Cash Flow (DCF) valuation of Idea International Co Ltd (3140.T) is 566.23 JPY. With the latest stock price at 1,000.00 JPY, the upside of Idea International Co Ltd based on DCF is -43.4%.
Based on the latest price of 1,000.00 JPY and our DCF valuation, Idea International Co Ltd (3140.T) is a sell. selling 3140.T stocks now will result in a potential gain of 43.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.8% | 5.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 341.83 - 1,903.16 | 566.23 |
| Upside | -65.8% - 90.3% | -43.4% |