The Discounted Cash Flow (DCF) valuation of Tera Probe Inc (6627.T) is 5,731.08 JPY. With the latest stock price at 3,205.00 JPY, the upside of Tera Probe Inc based on DCF is 78.8%.
Based on the latest price of 3,205.00 JPY and our DCF valuation, Tera Probe Inc (6627.T) is a buy. buying 6627.T stocks now will result in a potential gain of 78.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 9.4% | 8.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4,900.02 - 6,915.60 | 5,731.08 |
| Upside | 52.9% - 115.8% | 78.8% |