The Discounted Cash Flow (DCF) valuation of Sourcenext Corp (4344.T) is (5,805.03) JPY. With the latest stock price at 173.00 JPY, the upside of Sourcenext Corp based on DCF is -3455.5%.
Based on the latest price of 173.00 JPY and our DCF valuation, Sourcenext Corp (4344.T) is a sell. selling 4344.T stocks now will result in a potential gain of 3455.5%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.2% | 7.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (16,936.25) - (3,566.92) | (5,805.03) |
| Upside | -9889.7% - -2161.8% | -3455.5% |