The Discounted Cash Flow (DCF) valuation of Geniee Inc (6562.T) is 2,773.14 JPY. With the latest stock price at 1,541.00 JPY, the upside of Geniee Inc based on DCF is 80.0%.
Based on the latest price of 1,541.00 JPY and our DCF valuation, Geniee Inc (6562.T) is a buy. buying 6562.T stocks now will result in a potential gain of 80.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.8% | 7.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,114.75 - 3,889.41 | 2,773.14 |
| Upside | 37.2% - 152.4% | 80.0% |