The Discounted Cash Flow (DCF) valuation of Visionaryholdings Co Ltd (9263.T) is 266.34 JPY. With the latest stock price at 199.00 JPY, the upside of Visionaryholdings Co Ltd based on DCF is 33.8%.
Based on the latest price of 199.00 JPY and our DCF valuation, Visionaryholdings Co Ltd (9263.T) is a buy. buying 9263.T stocks now will result in a potential gain of 33.8%.
| Range | Selected | |
| WACC / Discount Rate | 3.5% - 5.6% | 4.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 181.16 - 487.58 | 266.34 |
| Upside | -9.0% - 145.0% | 33.8% |