The Discounted Cash Flow (DCF) valuation of Ibokin Co Ltd (5699.T) is 2,828.87 JPY. With the latest stock price at 1,332.00 JPY, the upside of Ibokin Co Ltd based on DCF is 112.4%.
Based on the latest price of 1,332.00 JPY and our DCF valuation, Ibokin Co Ltd (5699.T) is a buy. buying 5699.T stocks now will result in a potential gain of 112.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.1% | 7.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,382.45 - 3,572.68 | 2,828.87 |
| Upside | 78.9% - 168.2% | 112.4% |