The Discounted Cash Flow (DCF) valuation of TIS Inc (3626.T) is 4,109.21 JPY. With the latest stock price at 4,681.00 JPY, the upside of TIS Inc based on DCF is -12.2%.
Based on the latest price of 4,681.00 JPY and our DCF valuation, TIS Inc (3626.T) is a sell. selling 3626.T stocks now will result in a potential gain of 12.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.1% | 6.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,998.26 - 7,006.63 | 4,109.21 |
| Upside | -35.9% - 49.7% | -12.2% |