The Discounted Cash Flow (DCF) valuation of KnowledgeSuite Inc (3999.T) is 867.80 JPY. With the latest stock price at 618.00 JPY, the upside of KnowledgeSuite Inc based on DCF is 40.4%.
Based on the latest price of 618.00 JPY and our DCF valuation, KnowledgeSuite Inc (3999.T) is a buy. buying 3999.T stocks now will result in a potential gain of 40.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.0% | 6.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 565.54 - 1,607.29 | 867.80 |
| Upside | -8.5% - 160.1% | 40.4% |