The Discounted Cash Flow (DCF) valuation of Macromill Inc (3978.T) is 1,521.95 JPY. With the latest stock price at 1,274.00 JPY, the upside of Macromill Inc based on DCF is 19.5%.
Based on the latest price of 1,274.00 JPY and our DCF valuation, Macromill Inc (3978.T) is a buy. buying 3978.T stocks now will result in a potential gain of 19.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.3% | 7.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 911.00 - 3,186.98 | 1,521.95 |
| Upside | -28.5% - 150.2% | 19.5% |