The Discounted Cash Flow (DCF) valuation of Forval Telecom Inc (9445.T) is 776.14 JPY. With the latest stock price at 498.00 JPY, the upside of Forval Telecom Inc based on DCF is 55.9%.
Based on the latest price of 498.00 JPY and our DCF valuation, Forval Telecom Inc (9445.T) is a buy. buying 9445.T stocks now will result in a potential gain of 55.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 8.5% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 611.48 - 1,096.28 | 776.14 |
| Upside | 22.8% - 120.1% | 55.9% |