The Discounted Cash Flow (DCF) valuation of KDDI Corp (9433.T) is 3,052.02 JPY. With the latest stock price at 2,417.00 JPY, the upside of KDDI Corp based on DCF is 26.3%.
Based on the latest price of 2,417.00 JPY and our DCF valuation, KDDI Corp (9433.T) is a buy. buying 9433.T stocks now will result in a potential gain of 26.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 7.5% | 6.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,656.85 - 9,267.87 | 3,052.02 |
| Upside | -31.5% - 283.4% | 26.3% |