The Discounted Cash Flow (DCF) valuation of Ivy Cosmetics Corp (4918.T) is 447.02 JPY. With the latest stock price at 326.00 JPY, the upside of Ivy Cosmetics Corp based on DCF is 37.1%.
Based on the latest price of 326.00 JPY and our DCF valuation, Ivy Cosmetics Corp (4918.T) is a buy. buying 4918.T stocks now will result in a potential gain of 37.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 5.7% | 5.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 305.06 - 988.81 | 447.02 |
| Upside | -6.4% - 203.3% | 37.1% |