The Discounted Cash Flow (DCF) valuation of I-Freek Mobile Inc (3845.T) is 28.49 JPY. With the latest stock price at 103.00 JPY, the upside of I-Freek Mobile Inc based on DCF is -72.3%.
Based on the latest price of 103.00 JPY and our DCF valuation, I-Freek Mobile Inc (3845.T) is a sell. selling 3845.T stocks now will result in a potential gain of 72.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.5% | 8.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 28.30 - 29.01 | 28.49 |
| Upside | -72.5% - -71.8% | -72.3% |