KDDI Corp banner

DCF Value

The DCF Value for KDDI Corp (9433) under the Base Case is 3 114.04 JPY. Compared with the current market price of 2 839 JPY, the stock appears Undervalued by 9% .

Key assumptions
DCF Value
Base Case
¥3 114.04
Undervaluation 9%
DCF Value
Price ¥2 839
Explore More DCF Valuations

Reverse DCF

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