The Discounted Cash Flow (DCF) valuation of Jimoty Inc (7082.T) is 1,047.83 JPY. With the latest stock price at 810.00 JPY, the upside of Jimoty Inc based on DCF is 29.4%.
Based on the latest price of 810.00 JPY and our DCF valuation, Jimoty Inc (7082.T) is a buy. buying 7082.T stocks now will result in a potential gain of 29.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.8% | 7.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 885.80 - 1,311.10 | 1,047.83 |
| Upside | 9.4% - 61.9% | 29.4% |