The Discounted Cash Flow (DCF) valuation of WDB Holdings Co Ltd (2475.T) is 3,503.06 JPY. With the latest stock price at 1,643.00 JPY, the upside of WDB Holdings Co Ltd based on DCF is 113.2%.
Based on the latest price of 1,643.00 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 113.2%.
| 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 | 87.7% - 153.5% | 113.2% |