The Discounted Cash Flow (DCF) valuation of Itokuro Inc (6049.T) is 262.38 JPY. With the latest stock price at 286.00 JPY, the upside of Itokuro Inc based on DCF is -8.3%.
Based on the latest price of 286.00 JPY and our DCF valuation, Itokuro Inc (6049.T) is a sell. selling 6049.T stocks now will result in a potential gain of 8.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 9.5% | 8.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 215.44 - 275.71 | 262.38 |
| Upside | -24.7% - -3.6% | -8.3% |