The Discounted Cash Flow (DCF) valuation of AI inside Inc (4488.T) is (3,770.12) JPY. With the latest stock price at 2,354.00 JPY, the upside of AI inside Inc based on DCF is -260.2%.
Based on the latest price of 2,354.00 JPY and our DCF valuation, AI inside Inc (4488.T) is a sell. selling 4488.T stocks now will result in a potential gain of 260.2%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 6.0% | 5.1% |
| Long-term Growth Rate | 3.0% - 4.1% | 3.5% |
| Fair Price | (28,487.95) - (1,691.19) | (3,770.12) |
| Upside | -1310.2% - -171.8% | -260.2% |