The Discounted Cash Flow (DCF) valuation of Will Group Inc (6089.T) is 632.04 JPY. With the latest stock price at 927.00 JPY, the upside of Will Group Inc based on DCF is -31.8%.
Based on the latest price of 927.00 JPY and our DCF valuation, Will Group Inc (6089.T) is a sell. selling 6089.T stocks now will result in a potential gain of 31.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.1% | 6.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 413.72 - 1,174.67 | 632.04 |
| Upside | -55.4% - 26.7% | -31.8% |