The Discounted Cash Flow (DCF) valuation of Systems Design Co Ltd (3766.T) is 2,326.60 JPY. With the latest stock price at 1,086.00 JPY, the upside of Systems Design Co Ltd based on DCF is 114.2%.
Based on the latest price of 1,086.00 JPY and our DCF valuation, Systems Design Co Ltd (3766.T) is a buy. buying 3766.T stocks now will result in a potential gain of 114.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 8.9% | 7.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,947.58 - 3,146.65 | 2,326.60 |
| Upside | 79.3% - 189.7% | 114.2% |