The Discounted Cash Flow (DCF) valuation of Insource Co Ltd (6200.T) is 1,280.07 JPY. With the latest stock price at 980.00 JPY, the upside of Insource Co Ltd based on DCF is 30.6%.
Based on the latest price of 980.00 JPY and our DCF valuation, Insource Co Ltd (6200.T) is a buy. buying 6200.T stocks now will result in a potential gain of 30.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.3% | 5.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,005.20 - 1,800.73 | 1,280.07 |
| Upside | 2.6% - 83.7% | 30.6% |