The Discounted Cash Flow (DCF) valuation of GameWith Inc (6552.T) is 178.68 JPY. With the latest stock price at 204.00 JPY, the upside of GameWith Inc based on DCF is -12.4%.
Based on the latest price of 204.00 JPY and our DCF valuation, GameWith Inc (6552.T) is a sell. selling 6552.T stocks now will result in a potential gain of 12.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 9.5% | 7.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 150.38 - 274.10 | 178.68 |
| Upside | -26.3% - 34.4% | -12.4% |