The Discounted Cash Flow (DCF) valuation of Graphite Design Inc (7847.T) is 1,255.39 JPY. With the latest stock price at 624.00 JPY, the upside of Graphite Design Inc based on DCF is 101.2%.
Based on the latest price of 624.00 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 101.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 8.6% | 7.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,111.37 - 1,493.82 | 1,255.39 |
| Upside | 78.1% - 139.4% | 101.2% |