The Discounted Cash Flow (DCF) valuation of Keyware Solutions Inc (3799.T) is 1,656.31 JPY. With the latest stock price at 1,112.00 JPY, the upside of Keyware Solutions Inc based on DCF is 48.9%.
Based on the latest price of 1,112.00 JPY and our DCF valuation, Keyware Solutions Inc (3799.T) is a buy. buying 3799.T stocks now will result in a potential gain of 48.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.7% | 5.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,371.21 - 2,167.89 | 1,656.31 |
| Upside | 23.3% - 95.0% | 48.9% |