The Discounted Cash Flow (DCF) valuation of Rise Inc (8836.T) is 31.20 JPY. With the latest stock price at 51.00 JPY, the upside of Rise Inc based on DCF is -38.8%.
Based on the latest price of 51.00 JPY and our DCF valuation, Rise Inc (8836.T) is a sell. selling 8836.T stocks now will result in a potential gain of 38.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.6% | 6.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 19.65 - 233.95 | 31.20 |
| Upside | -61.5% - 358.7% | -38.8% |