The Discounted Cash Flow (DCF) valuation of W-Scope Corp (6619.T) is 177.62 JPY. With the latest stock price at 240.00 JPY, the upside of W-Scope Corp based on DCF is -26.0%.
Based on the latest price of 240.00 JPY and our DCF valuation, W-Scope Corp (6619.T) is a sell. selling 6619.T stocks now will result in a potential gain of 26.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 9.3% | 7.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 154.27 - 255.92 | 177.62 |
| Upside | -35.7% - 6.6% | -26.0% |