The Discounted Cash Flow (DCF) valuation of i3 Systems Inc (4495.T) is 2,575.88 JPY. With the latest stock price at 1,836.00 JPY, the upside of i3 Systems Inc based on DCF is 40.3%.
Based on the latest price of 1,836.00 JPY and our DCF valuation, i3 Systems Inc (4495.T) is a buy. buying 4495.T stocks now will result in a potential gain of 40.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 7.9% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,278.56 - 2,993.67 | 2,575.88 |
| Upside | 24.1% - 63.1% | 40.3% |