The Discounted Cash Flow (DCF) valuation of T-Gaia Corp (3738.T) is 3,341.14 JPY. With the latest stock price at 2,659.00 JPY, the upside of T-Gaia Corp based on DCF is 25.7%.
Based on the latest price of 2,659.00 JPY and our DCF valuation, T-Gaia Corp (3738.T) is a buy. buying 3738.T stocks now will result in a potential gain of 25.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 8.0% | 6.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2,329.32 - 9,059.50 | 3,341.14 |
| Upside | -12.4% - 240.7% | 25.7% |