The Discounted Cash Flow (DCF) valuation of Waseda Academy Co Ltd (4718.T) is 3,307.39 JPY. With the latest stock price at 2,521.00 JPY, the upside of Waseda Academy Co Ltd based on DCF is 31.2%.
Based on the latest price of 2,521.00 JPY and our DCF valuation, Waseda Academy Co Ltd (4718.T) is a buy. buying 4718.T stocks now will result in a potential gain of 31.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.7% | 5.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 2,669.55 - 4,499.26 | 3,307.39 |
| Upside | 5.9% - 78.5% | 31.2% |