The Discounted Cash Flow (DCF) valuation of Goldwin Inc (8111.T) is 8,608.72 JPY. With the latest stock price at 8,356.00 JPY, the upside of Goldwin Inc based on DCF is 3.0%.
Based on the latest price of 8,356.00 JPY and our DCF valuation, Goldwin Inc (8111.T) is a buy. buying 8111.T stocks now will result in a potential gain of 3.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.2% | 6.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 6,427.52 - 14,396.66 | 8,608.72 |
| Upside | -23.1% - 72.3% | 3.0% |