The Discounted Cash Flow (DCF) valuation of Densan System Co Ltd (3630.T) is 3,996.83 JPY. With the latest stock price at 2,755.00 JPY, the upside of Densan System Co Ltd based on DCF is 45.1%.
Based on the latest price of 2,755.00 JPY and our DCF valuation, Densan System Co Ltd (3630.T) is a buy. buying 3630.T stocks now will result in a potential gain of 45.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.6% | 6.5% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 3,324.62 - 5,275.72 | 3,996.83 |
| Upside | 20.7% - 91.5% | 45.1% |