The Discounted Cash Flow (DCF) valuation of Idea Consultants Inc (9768.T) is 4,291.83 JPY. With the latest stock price at 2,685.00 JPY, the upside of Idea Consultants Inc based on DCF is 59.8%.
Based on the latest price of 2,685.00 JPY and our DCF valuation, Idea Consultants Inc (9768.T) is a buy. buying 9768.T stocks now will result in a potential gain of 59.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.8% | 7.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3,656.64 - 5,277.57 | 4,291.83 |
| Upside | 36.2% - 96.6% | 59.8% |