The Discounted Cash Flow (DCF) valuation of Sinops Inc (4428.T) is 537.00 JPY. With the latest stock price at 870.00 JPY, the upside of Sinops Inc based on DCF is -38.3%.
Based on the latest price of 870.00 JPY and our DCF valuation, Sinops Inc (4428.T) is a sell. selling 4428.T stocks now will result in a potential gain of 38.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.3% | 7.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 424.41 - 780.48 | 537.00 |
| Upside | -51.2% - -10.3% | -38.3% |