The Discounted Cash Flow (DCF) valuation of Needs Well Inc (3992.T) is 415.47 JPY. With the latest stock price at 497.00 JPY, the upside of Needs Well Inc based on DCF is -16.4%.
Based on the latest price of 497.00 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 16.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.8% | 7.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 326.50 - 608.38 | 415.47 |
| Upside | -34.3% - 22.4% | -16.4% |