The Discounted Cash Flow (DCF) valuation of W-Scope Corp (6619.T) is 287.56 JPY. With the latest stock price at 216.00 JPY, the upside of W-Scope Corp based on DCF is 33.1%.
Based on the latest price of 216.00 JPY and our DCF valuation, W-Scope Corp (6619.T) is a buy. buying 6619.T stocks now will result in a potential gain of 33.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.6% | 8.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 283.21 - 295.33 | 287.56 |
| Upside | 31.1% - 36.7% | 33.1% |