The Discounted Cash Flow (DCF) valuation of Net Marketing Co Ltd (6175.T) is 950.02 JPY. With the latest stock price at 897.00 JPY, the upside of Net Marketing Co Ltd based on DCF is 5.9%.
Based on the latest price of 897.00 JPY and our DCF valuation, Net Marketing Co Ltd (6175.T) is a buy. buying 6175.T stocks now will result in a potential gain of 5.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.0% | 5.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 738.67 - 1,530.38 | 950.02 |
| Upside | -17.7% - 70.6% | 5.9% |