The Discounted Cash Flow (DCF) valuation of I-mobile Co Ltd (6535.T) is 1,364.28 JPY. With the latest stock price at 645.00 JPY, the upside of I-mobile Co Ltd based on DCF is 111.5%.
Based on the latest price of 645.00 JPY and our DCF valuation, I-mobile Co Ltd (6535.T) is a buy. buying 6535.T stocks now will result in a potential gain of 111.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.0% | 7.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,199.95 - 1,617.80 | 1,364.28 |
| Upside | 86.0% - 150.8% | 111.5% |