The Discounted Cash Flow (DCF) valuation of GameWith Inc (6552.T) is 241.40 JPY. With the latest stock price at 170.00 JPY, the upside of GameWith Inc based on DCF is 42.0%.
Based on the latest price of 170.00 JPY and our DCF valuation, GameWith Inc (6552.T) is a buy. buying 6552.T stocks now will result in a potential gain of 42.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.3% | 7.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 204.12 - 328.85 | 241.40 |
| Upside | 20.1% - 93.4% | 42.0% |