The Discounted Cash Flow (DCF) valuation of GMO AD Partners Inc (4784.T) is 1,980.95 JPY. With the latest stock price at 3,025.00 JPY, the upside of GMO AD Partners Inc based on DCF is -34.5%.
Based on the latest price of 3,025.00 JPY and our DCF valuation, GMO AD Partners Inc (4784.T) is a sell. selling 4784.T stocks now will result in a potential gain of 34.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.0% | 7.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 1,201.61 - 5,749.96 | 1,980.95 |
| Upside | -60.3% - 90.1% | -34.5% |