The Discounted Cash Flow (DCF) valuation of Open Door Inc (3926.T) is 135.76 JPY. With the latest stock price at 311.00 JPY, the upside of Open Door Inc based on DCF is -56.3%.
Based on the latest price of 311.00 JPY and our DCF valuation, Open Door Inc (3926.T) is a sell. selling 3926.T stocks now will result in a potential gain of 56.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.2% | 6.1% |
| Long-term Growth Rate | 3.0% - 4.8% | 3.9% |
| Fair Price | 103.58 - 672.56 | 135.76 |
| Upside | -66.7% - 116.3% | -56.3% |