The Discounted Cash Flow (DCF) valuation of ITmedia Inc (2148.T) is 1,578.20 JPY. With the latest stock price at 1,222.00 JPY, the upside of ITmedia Inc based on DCF is 29.1%.
Based on the latest price of 1,222.00 JPY and our DCF valuation, ITmedia Inc (2148.T) is a buy. buying 2148.T stocks now will result in a potential gain of 29.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 7.3% | 5.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,171.07 - 2,671.20 | 1,578.20 |
| Upside | -4.2% - 118.6% | 29.1% |