The Discounted Cash Flow (DCF) valuation of Atomix Co Ltd (4625.T) is 930.77 JPY. With the latest stock price at 646.00 JPY, the upside of Atomix Co Ltd based on DCF is 44.1%.
Based on the latest price of 646.00 JPY and our DCF valuation, Atomix Co Ltd (4625.T) is a buy. buying 4625.T stocks now will result in a potential gain of 44.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.4% | 7.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 855.17 - 1,065.52 | 930.77 |
| Upside | 32.4% - 64.9% | 44.1% |