The Discounted Cash Flow (DCF) valuation of Rise Inc (8836.T) is 18.85 JPY. With the latest stock price at 35.00 JPY, the upside of Rise Inc based on DCF is -46.1%.
Based on the latest price of 35.00 JPY and our DCF valuation, Rise Inc (8836.T) is a sell. selling 8836.T stocks now will result in a potential gain of 46.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.4% | 6.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 14.76 - 45.55 | 18.85 |
| Upside | -57.8% - 30.1% | -46.1% |