The Discounted Cash Flow (DCF) valuation of Insource Co Ltd (6200.T) is 1,281.29 JPY. With the latest stock price at 965.00 JPY, the upside of Insource Co Ltd based on DCF is 32.8%.
Based on the latest price of 965.00 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 32.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.2% | 5.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,015.90 - 1,769.50 | 1,281.29 |
| Upside | 5.3% - 83.4% | 32.8% |