The Discounted Cash Flow (DCF) valuation of Sourcenext Corp (4344.T) is (1,421.18) JPY. With the latest stock price at 163.00 JPY, the upside of Sourcenext Corp based on DCF is -971.9%.
Based on the latest price of 163.00 JPY and our DCF valuation, Sourcenext Corp (4344.T) is a sell. selling 4344.T stocks now will result in a potential gain of 971.9%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.9% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (4,534.66) - (862.98) | (1,421.18) |
| Upside | -2882.0% - -629.4% | -971.9% |