The Discounted Cash Flow (DCF) valuation of Vision Inc (9416.T) is 1,522.66 JPY. With the latest stock price at 1,102.00 JPY, the upside of Vision Inc based on DCF is 38.2%.
Based on the latest price of 1,102.00 JPY and our DCF valuation, Vision Inc (9416.T) is a buy. buying 9416.T stocks now will result in a potential gain of 38.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 8.5% | 7.0% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,207.97 - 2,154.98 | 1,522.66 |
| Upside | 9.6% - 95.6% | 38.2% |