The Discounted Cash Flow (DCF) valuation of Silver Egg Technology Co Ltd (3961.T) is 785.51 JPY. With the latest stock price at 634.00 JPY, the upside of Silver Egg Technology Co Ltd based on DCF is 23.9%.
Based on the latest price of 634.00 JPY and our DCF valuation, Silver Egg Technology Co Ltd (3961.T) is a buy. buying 3961.T stocks now will result in a potential gain of 23.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 5.8% | 5.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 613.18 - 2,983.55 | 785.51 |
| Upside | -3.3% - 370.6% | 23.9% |