The Discounted Cash Flow (DCF) valuation of NTT Data Intramart Corp (3850.T) is 1,847.99 JPY. With the latest stock price at 3,255.00 JPY, the upside of NTT Data Intramart Corp based on DCF is -43.2%.
Based on the latest price of 3,255.00 JPY and our DCF valuation, NTT Data Intramart Corp (3850.T) is a sell. selling 3850.T stocks now will result in a potential gain of 43.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 9.0% | 7.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1,443.00 - 3,149.66 | 1,847.99 |
| Upside | -55.7% - -3.2% | -43.2% |