The Discounted Cash Flow (DCF) valuation of Sega Sammy Holdings Inc (6460.T) is 2,088.64 JPY. With the latest stock price at 2,797.00 JPY, the upside of Sega Sammy Holdings Inc based on DCF is -25.3%.
Based on the latest price of 2,797.00 JPY and our DCF valuation, Sega Sammy Holdings Inc (6460.T) is a sell. selling 6460.T stocks now will result in a potential gain of 25.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.3% | 7.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,439.31 - 4,104.89 | 2,088.64 |
| Upside | -48.5% - 46.8% | -25.3% |