The Discounted Cash Flow (DCF) valuation of Stream Media Corp (4772.T) is 71.99 JPY. With the latest stock price at 104.00 JPY, the upside of Stream Media Corp based on DCF is -30.8%.
Based on the latest price of 104.00 JPY and our DCF valuation, Stream Media Corp (4772.T) is a sell. selling 4772.T stocks now will result in a potential gain of 30.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.1% | 6.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 61.30 - 100.87 | 71.99 |
| Upside | -41.1% - -3.0% | -30.8% |