The Discounted Cash Flow (DCF) valuation of I X Knowledge Inc (9753.T) is 2,270.54 JPY. With the latest stock price at 1,143.00 JPY, the upside of I X Knowledge Inc based on DCF is 98.6%.
Based on the latest price of 1,143.00 JPY and our DCF valuation, I X Knowledge Inc (9753.T) is a buy. buying 9753.T stocks now will result in a potential gain of 98.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.3% | 7.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,945.62 - 2,822.25 | 2,270.54 |
| Upside | 70.2% - 146.9% | 98.6% |