The Discounted Cash Flow (DCF) valuation of Livesense Inc (6054.T) is 253.27 JPY. With the latest stock price at 140.00 JPY, the upside of Livesense Inc based on DCF is 80.9%.
Based on the latest price of 140.00 JPY and our DCF valuation, Livesense Inc (6054.T) is a buy. buying 6054.T stocks now will result in a potential gain of 80.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 10.1% | 8.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 228.91 - 296.48 | 253.27 |
| Upside | 63.5% - 111.8% | 80.9% |