The Discounted Cash Flow (DCF) valuation of System Integrator Corp (3826.T) is 1,039.11 JPY. With the latest stock price at 450.00 JPY, the upside of System Integrator Corp based on DCF is 130.9%.
Based on the latest price of 450.00 JPY and our DCF valuation, System Integrator Corp (3826.T) is a buy. buying 3826.T stocks now will result in a potential gain of 130.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 8.6% | 7.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 933.83 - 1,190.37 | 1,039.11 |
| Upside | 107.5% - 164.5% | 130.9% |