The Discounted Cash Flow (DCF) valuation of Net One Systems Co Ltd (7518.T) is 4,110.43 JPY. With the latest stock price at 4,480.00 JPY, the upside of Net One Systems Co Ltd based on DCF is -8.2%.
Based on the latest price of 4,480.00 JPY and our DCF valuation, Net One Systems Co Ltd (7518.T) is a sell. selling 7518.T stocks now will result in a potential gain of 8.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.0% | 6.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2,670.07 - 9,849.80 | 4,110.43 |
| Upside | -40.4% - 119.9% | -8.2% |