The Discounted Cash Flow (DCF) valuation of Bank of Innovation Inc (4393.T) is 6,902.75 JPY. With the latest stock price at 11,550.00 JPY, the upside of Bank of Innovation Inc based on DCF is -40.2%.
Based on the latest price of 11,550.00 JPY and our DCF valuation, Bank of Innovation Inc (4393.T) is a sell. selling 4393.T stocks now will result in a potential gain of 40.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.8% | 6.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4,858.79 - 13,747.74 | 6,902.75 |
| Upside | -57.9% - 19.0% | -40.2% |