The Discounted Cash Flow (DCF) valuation of IDOM Inc (7599.T) is 765.65 JPY. With the latest stock price at 1,063.00 JPY, the upside of IDOM Inc based on DCF is -28.0%.
Based on the latest price of 1,063.00 JPY and our DCF valuation, IDOM Inc (7599.T) is a sell. selling 7599.T stocks now will result in a potential gain of 28.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.5% | 5.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 371.24 - 2,105.76 | 765.65 |
| Upside | -65.1% - 98.1% | -28.0% |