The Discounted Cash Flow (DCF) valuation of Win-Partners Co Ltd (3183.T) is 1,917.03 JPY. With the latest stock price at 1,319.00 JPY, the upside of Win-Partners Co Ltd based on DCF is 45.3%.
Based on the latest price of 1,319.00 JPY and our DCF valuation, Win-Partners Co Ltd (3183.T) is a buy. buying 3183.T stocks now will result in a potential gain of 45.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 5.8% | 5.2% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,659.80 - 2,345.35 | 1,917.03 |
| Upside | 25.8% - 77.8% | 45.3% |