The Discounted Cash Flow (DCF) valuation of Nextware Ltd (4814.T) is 17.59 JPY. With the latest stock price at 181.00 JPY, the upside of Nextware Ltd based on DCF is -90.3%.
Based on the latest price of 181.00 JPY and our DCF valuation, Nextware Ltd (4814.T) is a sell. selling 4814.T stocks now will result in a potential gain of 90.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.5% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 13.39 - 19.21 | 17.59 |
| Upside | -92.6% - -89.4% | -90.3% |