The Discounted Cash Flow (DCF) valuation of Valuedesign Inc (3960.T) is 1,934.12 JPY. With the latest stock price at 1,345.00 JPY, the upside of Valuedesign Inc based on DCF is 43.8%.
Based on the latest price of 1,345.00 JPY and our DCF valuation, Valuedesign Inc (3960.T) is a buy. buying 3960.T stocks now will result in a potential gain of 43.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.9% | 6.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,314.29 - 5,601.12 | 1,934.12 |
| Upside | -2.3% - 316.4% | 43.8% |