The Discounted Cash Flow (DCF) valuation of Property Data Bank Inc (4389.T) is 1,931.42 JPY. With the latest stock price at 964.00 JPY, the upside of Property Data Bank Inc based on DCF is 100.4%.
Based on the latest price of 964.00 JPY and our DCF valuation, Property Data Bank Inc (4389.T) is a buy. buying 4389.T stocks now will result in a potential gain of 100.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.6% | 8.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,703.39 - 2,272.14 | 1,931.42 |
| Upside | 76.7% - 135.7% | 100.4% |