The Discounted Cash Flow (DCF) valuation of Cyberlinks Co Ltd (3683.T) is 842.03 JPY. With the latest stock price at 1,169.00 JPY, the upside of Cyberlinks Co Ltd based on DCF is -28.0%.
Based on the latest price of 1,169.00 JPY and our DCF valuation, Cyberlinks Co Ltd (3683.T) is a sell. selling 3683.T stocks now will result in a potential gain of 28.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 9.2% | 7.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 562.55 - 1,666.51 | 842.03 |
| Upside | -51.9% - 42.6% | -28.0% |