The Discounted Cash Flow (DCF) valuation of Wow World Group Inc (5128.T) is 936.24 JPY. With the latest stock price at 1,502.00 JPY, the upside of Wow World Group Inc based on DCF is -37.7%.
Based on the latest price of 1,502.00 JPY and our DCF valuation, Wow World Group Inc (5128.T) is a sell. selling 5128.T stocks now will result in a potential gain of 37.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.8% | 6.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 716.50 - 1,608.14 | 936.24 |
| Upside | -52.3% - 7.1% | -37.7% |