The Discounted Cash Flow (DCF) valuation of gumi Inc (3903.T) is 482.32 JPY. With the latest stock price at 593.00 JPY, the upside of gumi Inc based on DCF is -18.7%.
Based on the latest price of 593.00 JPY and our DCF valuation, gumi Inc (3903.T) is a sell. selling 3903.T stocks now will result in a potential gain of 18.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.3% | 7.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 341.99 - 919.84 | 482.32 |
| Upside | -42.3% - 55.1% | -18.7% |