The Discounted Cash Flow (DCF) valuation of Tokyo Infrastructure Energy Investment Corp (9285.T) is (887,533.33) JPY. With the latest stock price at 47,500.00 JPY, the upside of Tokyo Infrastructure Energy Investment Corp based on DCF is -1968.5%.
Based on the latest price of 47,500.00 JPY and our DCF valuation, Tokyo Infrastructure Energy Investment Corp (9285.T) is a sell. selling 9285.T stocks now will result in a potential gain of 1968.5%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 5.6% | 5.0% |
| Long-term Growth Rate | 3.0% - 4.2% | 3.6% |
| Fair Price | (4,503,968.69) - (534,427.04) | (887,533.33) |
| Upside | -9582.0% - -1225.1% | -1968.5% |