The Discounted Cash Flow (DCF) valuation of World Co Ltd (3612.T) is 4,593.81 JPY. With the latest stock price at 2,647.00 JPY, the upside of World Co Ltd based on DCF is 73.5%.
Based on the latest price of 2,647.00 JPY and our DCF valuation, World Co Ltd (3612.T) is a buy. buying 3612.T stocks now will result in a potential gain of 73.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.4% | 5.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,922.45 - 7,571.13 | 4,593.81 |
| Upside | 10.4% - 186.0% | 73.5% |