The Discounted Cash Flow (DCF) valuation of System D Inc (3804.T) is 1,971.74 JPY. With the latest stock price at 2,089.00 JPY, the upside of System D Inc based on DCF is -5.6%.
Based on the latest price of 2,089.00 JPY and our DCF valuation, System D Inc (3804.T) is a sell. selling 3804.T stocks now will result in a potential gain of 5.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.0% | 7.9% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1,462.92 - 3,483.17 | 1,971.74 |
| Upside | -30.0% - 66.7% | -5.6% |