The Discounted Cash Flow (DCF) valuation of NEOJAPAN Inc (3921.T) is 2,249.89 JPY. With the latest stock price at 1,543.00 JPY, the upside of NEOJAPAN Inc based on DCF is 45.8%.
Based on the latest price of 1,543.00 JPY and our DCF valuation, NEOJAPAN Inc (3921.T) is a buy. buying 3921.T stocks now will result in a potential gain of 45.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.4% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,759.40 - 3,415.17 | 2,249.89 |
| Upside | 14.0% - 121.3% | 45.8% |