The Discounted Cash Flow (DCF) valuation of System Integrator Corp (3826.T) is 978.19 JPY. With the latest stock price at 400.00 JPY, the upside of System Integrator Corp based on DCF is 144.5%.
Based on the latest price of 400.00 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 144.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.0% | 7.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 857.35 - 1,171.62 | 978.19 |
| Upside | 114.3% - 192.9% | 144.5% |