The Discounted Cash Flow (DCF) valuation of CyberAgent Inc (4751.T) is 1,102.75 JPY. With the latest stock price at 1,487.50 JPY, the upside of CyberAgent Inc based on DCF is -25.9%.
Based on the latest price of 1,487.50 JPY and our DCF valuation, CyberAgent Inc (4751.T) is a sell. selling 4751.T stocks now will result in a potential gain of 25.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.7% | 7.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 814.44 - 2,047.77 | 1,102.75 |
| Upside | -45.2% - 37.7% | -25.9% |