The Discounted Cash Flow (DCF) valuation of Cross Marketing Group Inc (3675.T) is 979.80 JPY. With the latest stock price at 710.00 JPY, the upside of Cross Marketing Group Inc based on DCF is 38.0%.
Based on the latest price of 710.00 JPY and our DCF valuation, Cross Marketing Group Inc (3675.T) is a buy. buying 3675.T stocks now will result in a potential gain of 38.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.0% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 820.83 - 1,240.76 | 979.80 |
| Upside | 15.6% - 74.8% | 38.0% |