The Discounted Cash Flow (DCF) valuation of Nexon Co Ltd (3659.T) is 2,695.37 JPY. With the latest stock price at 2,863.00 JPY, the upside of Nexon Co Ltd based on DCF is -5.9%.
Based on the latest price of 2,863.00 JPY and our DCF valuation, Nexon Co Ltd (3659.T) is a sell. selling 3659.T stocks now will result in a potential gain of 5.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 8.0% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,002.86 - 4,660.07 | 2,695.37 |
| Upside | -30.0% - 62.8% | -5.9% |