The Discounted Cash Flow (DCF) valuation of Dream Vision Co Ltd (3185.T) is 189.18 JPY. With the latest stock price at 139.00 JPY, the upside of Dream Vision Co Ltd based on DCF is 36.1%.
Based on the latest price of 139.00 JPY and our DCF valuation, Dream Vision Co Ltd (3185.T) is a buy. buying 3185.T stocks now will result in a potential gain of 36.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 8.1% | 6.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 93.69 - 679.90 | 189.18 |
| Upside | -32.6% - 389.1% | 36.1% |