The Discounted Cash Flow (DCF) valuation of Nippon Telephone Inc (9425.T) is 918.66 JPY. With the latest stock price at 293.00 JPY, the upside of Nippon Telephone Inc based on DCF is 213.5%.
Based on the latest price of 293.00 JPY and our DCF valuation, Nippon Telephone Inc (9425.T) is a buy. buying 9425.T stocks now will result in a potential gain of 213.5%.
| Range | Selected | |
| WACC / Discount Rate | 3.7% - 6.0% | 4.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 495.01 - 4,171.13 | 918.66 |
| Upside | 68.9% - 1323.6% | 213.5% |