The Discounted Cash Flow (DCF) valuation of VINX Corp (3784.T) is 2,595.97 JPY. With the latest stock price at 2,017.00 JPY, the upside of VINX Corp based on DCF is 28.7%.
Based on the latest price of 2,017.00 JPY and our DCF valuation, VINX Corp (3784.T) is a buy. buying 3784.T stocks now will result in a potential gain of 28.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 7.2% | 6.1% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 2,076.37 - 3,618.83 | 2,595.97 |
| Upside | 2.9% - 79.4% | 28.7% |