The Discounted Cash Flow (DCF) valuation of Mynet Inc (3928.T) is 388.84 JPY. With the latest stock price at 244.00 JPY, the upside of Mynet Inc based on DCF is 59.4%.
Based on the latest price of 244.00 JPY and our DCF valuation, Mynet Inc (3928.T) is a buy. buying 3928.T stocks now will result in a potential gain of 59.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.4% | 7.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 330.04 - 478.83 | 388.84 |
| Upside | 35.3% - 96.2% | 59.4% |