The Discounted Cash Flow (DCF) valuation of IID Inc (6038.T) is 1,271.98 JPY. With the latest stock price at 1,019.00 JPY, the upside of IID Inc based on DCF is 24.8%.
Based on the latest price of 1,019.00 JPY and our DCF valuation, IID Inc (6038.T) is a buy. buying 6038.T stocks now will result in a potential gain of 24.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.6% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,064.77 - 1,835.33 | 1,271.98 |
| Upside | 4.5% - 80.1% | 24.8% |