The Discounted Cash Flow (DCF) valuation of Trade Works Co Ltd (3997.T) is 1,883.11 JPY. With the latest stock price at 1,257.00 JPY, the upside of Trade Works Co Ltd based on DCF is 49.8%.
Based on the latest price of 1,257.00 JPY and our DCF valuation, Trade Works Co Ltd (3997.T) is a buy. buying 3997.T stocks now will result in a potential gain of 49.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 8.9% | 7.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,349.29 - 3,158.24 | 1,883.11 |
| Upside | 7.3% - 151.3% | 49.8% |