M3 Inc banner

DCF Value

The DCF Value for M3 Inc (2413) under the Base Case is 1 644.62 JPY. Compared with the current market price of 1 840.5 JPY, the stock appears Overvalued by 11% .

Key assumptions
DCF Value
Base Case
¥1 644.62
Overvaluation 11%
DCF Value
Price ¥1 840.5
Explore More DCF Valuations

Reverse DCF

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