The Discounted Cash Flow (DCF) valuation of Commerce One Holdings Inc (4496.T) is 1,134.85 JPY. With the latest stock price at 795.00 JPY, the upside of Commerce One Holdings Inc based on DCF is 42.7%.
Based on the latest price of 795.00 JPY and our DCF valuation, Commerce One Holdings Inc (4496.T) is a buy. buying 4496.T stocks now will result in a potential gain of 42.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.3% | 7.2% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 961.17 - 1,426.37 | 1,134.85 |
| Upside | 20.9% - 79.4% | 42.7% |