The Discounted Cash Flow (DCF) valuation of GMO Payment Gateway Inc (3769.T) is 11,985.82 JPY. With the latest stock price at 8,542.00 JPY, the upside of GMO Payment Gateway Inc based on DCF is 40.3%.
Based on the latest price of 8,542.00 JPY and our DCF valuation, GMO Payment Gateway Inc (3769.T) is a buy. buying 3769.T stocks now will result in a potential gain of 40.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.2% | 6.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 8,353.42 - 27,997.31 | 11,985.82 |
| Upside | -2.2% - 227.8% | 40.3% |