The Discounted Cash Flow (DCF) valuation of Ubiquitous AI Corp (3858.T) is 368.62 JPY. With the latest stock price at 406.00 JPY, the upside of Ubiquitous AI Corp based on DCF is -9.2%.
Based on the latest price of 406.00 JPY and our DCF valuation, Ubiquitous AI Corp (3858.T) is a sell. selling 3858.T stocks now will result in a potential gain of 9.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.8% | 8.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 306.43 - 493.77 | 368.62 |
| Upside | -24.5% - 21.6% | -9.2% |