The Discounted Cash Flow (DCF) valuation of Virtualex Holdings Inc (6193.T) is 1,225.36 JPY. With the latest stock price at 809.00 JPY, the upside of Virtualex Holdings Inc based on DCF is 51.5%.
Based on the latest price of 809.00 JPY and our DCF valuation, Virtualex Holdings Inc (6193.T) is a buy. buying 6193.T stocks now will result in a potential gain of 51.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 8.1% | 6.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 997.65 - 1,636.46 | 1,225.36 |
| Upside | 23.3% - 102.3% | 51.5% |