The Discounted Cash Flow (DCF) valuation of WDB Holdings Co Ltd (2475.T) is 3,503.06 JPY. With the latest stock price at 1,678.00 JPY, the upside of WDB Holdings Co Ltd based on DCF is 108.8%.
Based on the latest price of 1,678.00 JPY and our DCF valuation, WDB Holdings Co Ltd (2475.T) is a buy. buying 2475.T stocks now will result in a potential gain of 108.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.8% | 7.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 3,083.40 - 4,165.44 | 3,503.06 |
| Upside | 83.8% - 148.2% | 108.8% |