The Discounted Cash Flow (DCF) valuation of NTT Data Corp (9613.T) is 2,998.07 JPY. With the latest stock price at 3,965.00 JPY, the upside of NTT Data Corp based on DCF is -24.4%.
Based on the latest price of 3,965.00 JPY and our DCF valuation, NTT Data Corp (9613.T) is a sell. selling 9613.T stocks now will result in a potential gain of 24.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.2% | 5.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,198.65 - 12,794.47 | 2,998.07 |
| Upside | -69.8% - 222.7% | -24.4% |