The Discounted Cash Flow (DCF) valuation of Gakkyusha Co Ltd (9769.T) is 3,435.28 JPY. With the latest stock price at 2,207.00 JPY, the upside of Gakkyusha Co Ltd based on DCF is 55.7%.
Based on the latest price of 2,207.00 JPY and our DCF valuation, Gakkyusha Co Ltd (9769.T) is a buy. buying 9769.T stocks now will result in a potential gain of 55.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.7% | 5.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,769.25 - 4,627.25 | 3,435.28 |
| Upside | 25.5% - 109.7% | 55.7% |