The Discounted Cash Flow (DCF) valuation of Inui Global Logistics Co Ltd (9308.T) is 3,332.40 JPY. With the latest stock price at 1,214.00 JPY, the upside of Inui Global Logistics Co Ltd based on DCF is 174.5%.
Based on the latest price of 1,214.00 JPY and our DCF valuation, Inui Global Logistics Co Ltd (9308.T) is a buy. buying 9308.T stocks now will result in a potential gain of 174.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.8% | 5.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,508.46 - 4,872.90 | 3,332.40 |
| Upside | 106.6% - 301.4% | 174.5% |