The Discounted Cash Flow (DCF) valuation of Innovation Inc (3970.T) is 1,821.68 JPY. With the latest stock price at 1,009.00 JPY, the upside of Innovation Inc based on DCF is 80.5%.
Based on the latest price of 1,009.00 JPY and our DCF valuation, Innovation Inc (3970.T) is a buy. buying 3970.T stocks now will result in a potential gain of 80.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 7.4% | 5.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,451.72 - 2,641.09 | 1,821.68 |
| Upside | 43.9% - 161.8% | 80.5% |