The Discounted Cash Flow (DCF) valuation of Waida MFG. Co Ltd (6158.T) is 1,810.24 JPY. With the latest stock price at 873.00 JPY, the upside of Waida MFG. Co Ltd based on DCF is 107.4%.
Based on the latest price of 873.00 JPY and our DCF valuation, Waida MFG. Co Ltd (6158.T) is a buy. buying 6158.T stocks now will result in a potential gain of 107.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.3% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,532.98 - 2,313.67 | 1,810.24 |
| Upside | 75.6% - 165.0% | 107.4% |