The Discounted Cash Flow (DCF) valuation of Cybozu Inc (4776.T) is 1,951.71 JPY. With the latest stock price at 3,830.00 JPY, the upside of Cybozu Inc based on DCF is -49.0%.
Based on the latest price of 3,830.00 JPY and our DCF valuation, Cybozu Inc (4776.T) is a sell. selling 4776.T stocks now will result in a potential gain of 49.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.2% | 7.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1,386.85 - 3,544.53 | 1,951.71 |
| Upside | -63.8% - -7.5% | -49.0% |