The Discounted Cash Flow (DCF) valuation of GameWith Inc (6552.T) is 231.94 JPY. With the latest stock price at 208.00 JPY, the upside of GameWith Inc based on DCF is 11.5%.
Based on the latest price of 208.00 JPY and our DCF valuation, GameWith Inc (6552.T) is a buy. buying 6552.T stocks now will result in a potential gain of 11.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 10.0% | 8.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 184.98 - 409.15 | 231.94 |
| Upside | -11.1% - 96.7% | 11.5% |