The Discounted Cash Flow (DCF) valuation of Serverworks Co Ltd (4434.T) is 3,336.69 JPY. With the latest stock price at 2,332.00 JPY, the upside of Serverworks Co Ltd based on DCF is 43.1%.
Based on the latest price of 2,332.00 JPY and our DCF valuation, Serverworks Co Ltd (4434.T) is a buy. buying 4434.T stocks now will result in a potential gain of 43.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 10.3% | 8.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,889.73 - 4,030.81 | 3,336.69 |
| Upside | 23.9% - 72.8% | 43.1% |