The Discounted Cash Flow (DCF) valuation of Needs Well Inc (3992.T) is 431.44 JPY. With the latest stock price at 503.00 JPY, the upside of Needs Well Inc based on DCF is -14.2%.
Based on the latest price of 503.00 JPY and our DCF valuation, Needs Well Inc (3992.T) is a sell. selling 3992.T stocks now will result in a potential gain of 14.2%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.5% | 7.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 336.93 - 634.32 | 431.44 |
| Upside | -33.0% - 26.1% | -14.2% |