The Discounted Cash Flow (DCF) valuation of Win-Partners Co Ltd (3183.T) is 1,973.54 JPY. With the latest stock price at 1,342.00 JPY, the upside of Win-Partners Co Ltd based on DCF is 47.1%.
Based on the latest price of 1,342.00 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 47.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 5.7% | 5.2% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 1,710.33 - 2,401.24 | 1,973.54 |
| Upside | 27.4% - 78.9% | 47.1% |