The Discounted Cash Flow (DCF) valuation of Gooddays Holdings Inc (4437.T) is 963.61 JPY. With the latest stock price at 690.00 JPY, the upside of Gooddays Holdings Inc based on DCF is 39.7%.
Based on the latest price of 690.00 JPY and our DCF valuation, Gooddays Holdings Inc (4437.T) is a buy. buying 4437.T stocks now will result in a potential gain of 39.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.9% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 794.09 - 1,260.15 | 963.61 |
| Upside | 15.1% - 82.6% | 39.7% |