The Discounted Cash Flow (DCF) valuation of Lihit Lab Inc (7975.T) is 1,717.23 JPY. With the latest stock price at 1,154.00 JPY, the upside of Lihit Lab Inc based on DCF is 48.8%.
Based on the latest price of 1,154.00 JPY and our DCF valuation, Lihit Lab Inc (7975.T) is a buy. buying 7975.T stocks now will result in a potential gain of 48.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 6.0% | 5.1% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,436.42 - 2,289.17 | 1,717.23 |
| Upside | 24.5% - 98.4% | 48.8% |