The Discounted Cash Flow (DCF) valuation of PC Depot Corp (7618.T) is 448.46 JPY. With the latest stock price at 479.00 JPY, the upside of PC Depot Corp based on DCF is -6.4%.
Based on the latest price of 479.00 JPY and our DCF valuation, PC Depot Corp (7618.T) is a sell. selling 7618.T stocks now will result in a potential gain of 6.4%.
| Range | Selected | |
| WACC / Discount Rate | 3.9% - 6.1% | 5.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 302.14 - 1,267.15 | 448.46 |
| Upside | -36.9% - 164.5% | -6.4% |