The Discounted Cash Flow (DCF) valuation of GMO Media Inc (6180.T) is 6,600.37 JPY. With the latest stock price at 4,760.00 JPY, the upside of GMO Media Inc based on DCF is 38.7%.
Based on the latest price of 4,760.00 JPY and our DCF valuation, GMO Media Inc (6180.T) is a buy. buying 6180.T stocks now will result in a potential gain of 38.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.4% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5,038.68 - 10,526.64 | 6,600.37 |
| Upside | 5.9% - 121.1% | 38.7% |