The Discounted Cash Flow (DCF) valuation of Invincible Investment Corp (8963.T) is 77,261.44 JPY. With the latest stock price at 60,600.00 JPY, the upside of Invincible Investment Corp based on DCF is 27.5%.
Based on the latest price of 60,600.00 JPY and our DCF valuation, Invincible Investment Corp (8963.T) is a buy. buying 8963.T stocks now will result in a potential gain of 27.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 5.7% | 5.0% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 52,369.00 - 122,594.21 | 77,261.44 |
| Upside | -13.6% - 102.3% | 27.5% |