The Discounted Cash Flow (DCF) valuation of System Integrator Corp (3826.T) is 983.94 JPY. With the latest stock price at 379.00 JPY, the upside of System Integrator Corp based on DCF is 159.6%.
Based on the latest price of 379.00 JPY and our DCF valuation, System Integrator Corp (3826.T) is a buy. buying 3826.T stocks now will result in a potential gain of 159.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 9.0% | 7.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 858.48 - 1,188.07 | 983.94 |
| Upside | 126.5% - 213.5% | 159.6% |