The Discounted Cash Flow (DCF) valuation of Ateam Inc (3662.T) is 876.40 JPY. With the latest stock price at 1,280.00 JPY, the upside of Ateam Inc based on DCF is -31.5%.
Based on the latest price of 1,280.00 JPY and our DCF valuation, Ateam Inc (3662.T) is a sell. selling 3662.T stocks now will result in a potential gain of 31.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.4% | 7.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 714.88 - 1,304.87 | 876.40 |
| Upside | -44.2% - 1.9% | -31.5% |