The Discounted Cash Flow (DCF) valuation of Wantedly Inc (3991.T) is 2,317.84 JPY. With the latest stock price at 1,392.00 JPY, the upside of Wantedly Inc based on DCF is 66.5%.
Based on the latest price of 1,392.00 JPY and our DCF valuation, Wantedly Inc (3991.T) is a buy. buying 3991.T stocks now will result in a potential gain of 66.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.4% | 7.5% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,057.73 - 2,705.43 | 2,317.84 |
| Upside | 47.8% - 94.4% | 66.5% |