The Discounted Cash Flow (DCF) valuation of SD Entertainment Inc (4650.T) is 312.83 JPY. With the latest stock price at 280.00 JPY, the upside of SD Entertainment Inc based on DCF is 11.7%.
Based on the latest price of 280.00 JPY and our DCF valuation, SD Entertainment Inc (4650.T) is a buy. buying 4650.T stocks now will result in a potential gain of 11.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 6.2% | 5.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 153.83 - 883.35 | 312.83 |
| Upside | -45.1% - 215.5% | 11.7% |