DCF Value

The DCF Value for Excite Holdings Co Ltd (5571) under the Base Case is 2 878.66 JPY. Compared with the current market price of 1 020 JPY, the stock appears Undervalued by 65% .

Key assumptions
DCF Value
Base Case
¥2 878.66
Undervaluation 65%
DCF Value
Price ¥1 020
Explore More DCF Valuations

Reverse DCF

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