The Discounted Cash Flow (DCF) valuation of Intelligent Wave Inc (4847.T) is (4,531,624,905,087.32) JPY. With the latest stock price at 1,079.00 JPY, the upside of Intelligent Wave Inc based on DCF is -419983772582.6%.
Based on the latest price of 1,079.00 JPY and our DCF valuation, Intelligent Wave Inc (4847.T) is a sell. selling 4847.T stocks now will result in a potential gain of 419983772582.6%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.1% | 6.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (20,296,701,568,827.73) - (2,557,746,672,783.20) | (4,531,624,905,087.32) |
| Upside | -1881065947164.7% - -237047884509.9% | -419983772582.6% |