The Discounted Cash Flow (DCF) valuation of Media Do Co Ltd (3678.T) is 2,504.50 JPY. With the latest stock price at 1,779.00 JPY, the upside of Media Do Co Ltd based on DCF is 40.8%.
Based on the latest price of 1,779.00 JPY and our DCF valuation, Media Do Co Ltd (3678.T) is a buy. buying 3678.T stocks now will result in a potential gain of 40.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.4% | 6.2% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 2,063.05 - 3,377.17 | 2,504.50 |
| Upside | 16.0% - 89.8% | 40.8% |