The Discounted Cash Flow (DCF) valuation of Nippon BS Broadcasting Corp (9414.T) is 1,942.66 JPY. With the latest stock price at 936.00 JPY, the upside of Nippon BS Broadcasting Corp based on DCF is 107.5%.
Based on the latest price of 936.00 JPY and our DCF valuation, Nippon BS Broadcasting Corp (9414.T) is a buy. buying 9414.T stocks now will result in a potential gain of 107.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.9% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,672.11 - 2,469.42 | 1,942.66 |
| Upside | 78.6% - 163.8% | 107.5% |