The Discounted Cash Flow (DCF) valuation of W-Scope Corp (6619.T) is 221.12 JPY. With the latest stock price at 282.00 JPY, the upside of W-Scope Corp based on DCF is -21.6%.
Based on the latest price of 282.00 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 21.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 9.5% | 8.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 129.09 - 255.45 | 221.12 |
| Upside | -54.2% - -9.4% | -21.6% |