The Discounted Cash Flow (DCF) valuation of Medley Inc (4480.T) is 3,711.73 JPY. With the latest stock price at 3,110.00 JPY, the upside of Medley Inc based on DCF is 19.3%.
Based on the latest price of 3,110.00 JPY and our DCF valuation, Medley Inc (4480.T) is a buy. buying 4480.T stocks now will result in a potential gain of 19.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.0% | 7.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 2,537.01 - 7,429.16 | 3,711.73 |
| Upside | -18.4% - 138.9% | 19.3% |