DCF Value

The DCF Value for Wellplayed Rizest Inc (9565) under the Base Case is 1 146.93 JPY. Compared with the current market price of 633 JPY, the stock appears Undervalued by 45% .

Key assumptions
DCF Value
Base Case
¥1 146.93
Undervaluation 45%
DCF Value
Price ¥633
Explore More DCF Valuations

Reverse DCF

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