The Discounted Cash Flow (DCF) valuation of I-Net Corp (9600.T) is 1,457.92 JPY. With the latest stock price at 1,882.00 JPY, the upside of I-Net Corp based on DCF is -22.5%.
Based on the latest price of 1,882.00 JPY and our DCF valuation, I-Net Corp (9600.T) is a sell. selling 9600.T stocks now will result in a potential gain of 22.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.5% | 7.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 872.30 - 3,433.51 | 1,457.92 |
| Upside | -53.7% - 82.4% | -22.5% |