The Discounted Cash Flow (DCF) valuation of CyberBuzz Inc (7069.T) is (15,510.64) JPY. With the latest stock price at 728.00 JPY, the upside of CyberBuzz Inc based on DCF is -2230.6%.
Based on the latest price of 728.00 JPY and our DCF valuation, CyberBuzz Inc (7069.T) is a sell. selling 7069.T stocks now will result in a potential gain of 2230.6%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 6.1% | 5.2% |
| Long-term Growth Rate | 3.0% - 4.0% | 3.5% |
| Fair Price | (101,315.90) - (8,642.26) | (15,510.64) |
| Upside | -14017.0% - -1287.1% | -2230.6% |