The Discounted Cash Flow (DCF) valuation of Weathernews Inc (4825.T) is 3,644.85 JPY. With the latest stock price at 4,140.00 JPY, the upside of Weathernews Inc based on DCF is -12.0%.
Based on the latest price of 4,140.00 JPY and our DCF valuation, Weathernews Inc (4825.T) is a sell. selling 4825.T stocks now will result in a potential gain of 12.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.3% | 8.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2,853.04 - 5,577.60 | 3,644.85 |
| Upside | -31.1% - 34.7% | -12.0% |