The Discounted Cash Flow (DCF) valuation of XNET Corp (4762.T) is 1,868.86 JPY. With the latest stock price at 1,296.00 JPY, the upside of XNET Corp based on DCF is 44.2%.
Based on the latest price of 1,296.00 JPY and our DCF valuation, XNET Corp (4762.T) is a buy. buying 4762.T stocks now will result in a potential gain of 44.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 6.6% | 6.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,355.74 - 3,015.92 | 1,868.86 |
| Upside | 4.6% - 132.7% | 44.2% |