The Discounted Cash Flow (DCF) valuation of Invincible Investment Corp (8963.T) is 88,890.85 JPY. With the latest stock price at 65,200.00 JPY, the upside of Invincible Investment Corp based on DCF is 36.3%.
Based on the latest price of 65,200.00 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 36.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 6.0% | 5.2% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 60,840.65 - 141,245.42 | 88,890.85 |
| Upside | -6.7% - 116.6% | 36.3% |