The Discounted Cash Flow (DCF) valuation of Workman Co Ltd (7564.T) is 6,429.32 JPY. With the latest stock price at 6,650.00 JPY, the upside of Workman Co Ltd based on DCF is -3.3%.
Based on the latest price of 6,650.00 JPY and our DCF valuation, Workman Co Ltd (7564.T) is a sell. selling 7564.T stocks now will result in a potential gain of 3.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 7.0% | 5.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4,433.39 - 15,132.91 | 6,429.32 |
| Upside | -33.3% - 127.6% | -3.3% |