The Discounted Cash Flow (DCF) valuation of Writeup Co Ltd (6580.T) is 1,925.96 JPY. With the latest stock price at 1,587.00 JPY, the upside of Writeup Co Ltd based on DCF is 21.4%.
Based on the latest price of 1,587.00 JPY and our DCF valuation, Writeup Co Ltd (6580.T) is a buy. buying 6580.T stocks now will result in a potential gain of 21.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 9.0% | 7.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1,452.89 - 3,482.33 | 1,925.96 |
| Upside | -8.5% - 119.4% | 21.4% |