The Discounted Cash Flow (DCF) valuation of WirelessGate Inc (9419.T) is 519.11 JPY. With the latest stock price at 273.00 JPY, the upside of WirelessGate Inc based on DCF is 90.2%.
Based on the latest price of 273.00 JPY and our DCF valuation, WirelessGate Inc (9419.T) is a buy. buying 9419.T stocks now will result in a potential gain of 90.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.8% | 7.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 452.91 - 627.71 | 519.11 |
| Upside | 65.9% - 129.9% | 90.2% |