Smile Holdings Inc banner

DCF Value

The DCF Value for Smile Holdings Inc (7084) under the Base Case is -1 788.93 JPY. Compared with the current market price of 2 687 JPY, the stock appears Overvalued by 100% .

Key assumptions
DCF Value
Base Case
¥-1 788.93
Overvaluation 100%
DCF Value
Price ¥2 687
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time