The Discounted Cash Flow (DCF) valuation of Watanabe Sato Co Ltd (1807.T) is 2,899.89 JPY. With the latest stock price at 1,580.00 JPY, the upside of Watanabe Sato Co Ltd based on DCF is 83.5%.
Based on the latest price of 1,580.00 JPY and our DCF valuation, Watanabe Sato Co Ltd (1807.T) is a buy. buying 1807.T stocks now will result in a potential gain of 83.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.4% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,452.11 - 3,646.42 | 2,899.89 |
| Upside | 55.2% - 130.8% | 83.5% |