The Discounted Cash Flow (DCF) valuation of Willtec Co Ltd (7087.T) is 1,969.35 JPY. With the latest stock price at 874.00 JPY, the upside of Willtec Co Ltd based on DCF is 125.3%.
Based on the latest price of 874.00 JPY and our DCF valuation, Willtec Co Ltd (7087.T) is a buy. buying 7087.T stocks now will result in a potential gain of 125.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.5% | 6.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,661.12 - 2,511.47 | 1,969.35 |
| Upside | 90.1% - 187.4% | 125.3% |