The Discounted Cash Flow (DCF) valuation of Daiwa Computer Co Ltd (3816.T) is 2,170.21 JPY. With the latest stock price at 1,165.00 JPY, the upside of Daiwa Computer Co Ltd based on DCF is 86.3%.
Based on the latest price of 1,165.00 JPY and our DCF valuation, Daiwa Computer Co Ltd (3816.T) is a buy. buying 3816.T stocks now will result in a potential gain of 86.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.0% | 7.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,924.98 - 2,590.56 | 2,170.21 |
| Upside | 65.2% - 122.4% | 86.3% |