The Discounted Cash Flow (DCF) valuation of Ebrains Inc (6599.T) is 4,991.59 JPY. With the latest stock price at 2,183.00 JPY, the upside of Ebrains Inc based on DCF is 128.7%.
Based on the latest price of 2,183.00 JPY and our DCF valuation, Ebrains Inc (6599.T) is a buy. buying 6599.T stocks now will result in a potential gain of 128.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.8% | 6.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4,347.27 - 6,107.33 | 4,991.59 |
| Upside | 99.1% - 179.8% | 128.7% |