The Discounted Cash Flow (DCF) valuation of Advanced Media Inc (3773.T) is 1,624.24 JPY. With the latest stock price at 1,121.00 JPY, the upside of Advanced Media Inc based on DCF is 44.9%.
Based on the latest price of 1,121.00 JPY and our DCF valuation, Advanced Media Inc (3773.T) is a buy. buying 3773.T stocks now will result in a potential gain of 44.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.8% | 7.6% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,219.80 - 2,729.59 | 1,624.24 |
| Upside | 8.8% - 143.5% | 44.9% |