The Discounted Cash Flow (DCF) valuation of WDI Corp (3068.T) is 1,691.60 JPY. With the latest stock price at 2,968.00 JPY, the upside of WDI Corp based on DCF is -43.0%.
Based on the latest price of 2,968.00 JPY and our DCF valuation, WDI Corp (3068.T) is a sell. selling 3068.T stocks now will result in a potential gain of 43.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 6.2% | 5.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 853.50 - 4,709.42 | 1,691.60 |
| Upside | -71.2% - 58.7% | -43.0% |