The Discounted Cash Flow (DCF) valuation of TDC Soft Inc (4687.T) is 1,393.86 JPY. With the latest stock price at 1,335.00 JPY, the upside of TDC Soft Inc based on DCF is 4.4%.
Based on the latest price of 1,335.00 JPY and our DCF valuation, TDC Soft Inc (4687.T) is a buy. buying 4687.T stocks now will result in a potential gain of 4.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.3% | 8.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,135.40 - 1,912.16 | 1,393.86 |
| Upside | -15.0% - 43.2% | 4.4% |