The Discounted Cash Flow (DCF) valuation of Conexio Corp (9422.T) is 2,636.79 JPY. With the latest stock price at 1,912.00 JPY, the upside of Conexio Corp based on DCF is 37.9%.
Based on the latest price of 1,912.00 JPY and our DCF valuation, Conexio Corp (9422.T) is a buy. buying 9422.T stocks now will result in a potential gain of 37.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.6% | 7.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,055.75 - 4,123.22 | 2,636.79 |
| Upside | 7.5% - 115.6% | 37.9% |