The Discounted Cash Flow (DCF) valuation of Space Co Ltd (9622.T) is 1,655.42 JPY. With the latest stock price at 1,154.00 JPY, the upside of Space Co Ltd based on DCF is 43.5%.
Based on the latest price of 1,154.00 JPY and our DCF valuation, Space Co Ltd (9622.T) is a buy. buying 9622.T stocks now will result in a potential gain of 43.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 9.1% | 7.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,449.83 - 1,990.48 | 1,655.42 |
| Upside | 25.6% - 72.5% | 43.5% |