The Discounted Cash Flow (DCF) valuation of Broadmedia Corp (4347.T) is 2,289.68 JPY. With the latest stock price at 1,732.00 JPY, the upside of Broadmedia Corp based on DCF is 32.2%.
Based on the latest price of 1,732.00 JPY and our DCF valuation, Broadmedia Corp (4347.T) is a buy. buying 4347.T stocks now will result in a potential gain of 32.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 7.1% | 6.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1,560.04 - 9,797.38 | 2,289.68 |
| Upside | -9.9% - 465.7% | 32.2% |