DCF Value

The DCF Value for Link and Motivation Inc (2170) under the Base Case is 535.12 JPY. Compared with the current market price of 561 JPY, the stock appears Overvalued by 5% .

Key assumptions
DCF Value
Base Case
¥535.12
Overvaluation 5%
DCF Value
Price ¥561
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time