DCF Value

The DCF Value for Cybertrust Japan Co Ltd (4498) under the Base Case is 1 799.51 JPY. Compared with the current market price of 2 447 JPY, the stock appears Overvalued by 26% .

Key assumptions
DCF Value
Base Case
¥1 799.51
Overvaluation 26%
DCF Value
Price ¥2 447
Explore More DCF Valuations

Reverse DCF

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