The Discounted Cash Flow (DCF) valuation of Access Co Ltd (4813.T) is (932.37) JPY. With the latest stock price at 827.00 JPY, the upside of Access Co Ltd based on DCF is -212.7%.
Based on the latest price of 827.00 JPY and our DCF valuation, Access Co Ltd (4813.T) is a sell. selling 4813.T stocks now will result in a potential gain of 212.7%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.3% | 6.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (2,909.56) - (516.98) | (932.37) |
| Upside | -451.8% - -162.5% | -212.7% |