The Discounted Cash Flow (DCF) valuation of CrowdWorks Inc (3900.T) is 1,840.99 JPY. With the latest stock price at 1,061.00 JPY, the upside of CrowdWorks Inc based on DCF is 73.5%.
Based on the latest price of 1,061.00 JPY and our DCF valuation, CrowdWorks Inc (3900.T) is a buy. buying 3900.T stocks now will result in a potential gain of 73.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.8% - 9.2% | 8.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,541.04 - 2,313.10 | 1,840.99 |
| Upside | 45.2% - 118.0% | 73.5% |