The Discounted Cash Flow (DCF) valuation of TV Tokyo Holdings Corp (9413.T) is 4,880.09 JPY. With the latest stock price at 3,670.00 JPY, the upside of TV Tokyo Holdings Corp based on DCF is 33.0%.
Based on the latest price of 3,670.00 JPY and our DCF valuation, TV Tokyo Holdings Corp (9413.T) is a buy. buying 9413.T stocks now will result in a potential gain of 33.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 7.2% | 6.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3,706.26 - 8,795.51 | 4,880.09 |
| Upside | 1.0% - 139.7% | 33.0% |