The Discounted Cash Flow (DCF) valuation of Graphite Design Inc (7847.T) is 1,259.41 JPY. With the latest stock price at 633.00 JPY, the upside of Graphite Design Inc based on DCF is 99.0%.
Based on the latest price of 633.00 JPY and our DCF valuation, Graphite Design Inc (7847.T) is a buy. buying 7847.T stocks now will result in a potential gain of 99.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.7% | 7.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,105.58 - 1,524.14 | 1,259.41 |
| Upside | 74.7% - 140.8% | 99.0% |