The Discounted Cash Flow (DCF) valuation of Wakita & Co Ltd (8125.T) is 1,621.32 JPY. With the latest stock price at 1,714.00 JPY, the upside of Wakita & Co Ltd based on DCF is -5.4%.
Based on the latest price of 1,714.00 JPY and our DCF valuation, Wakita & Co Ltd (8125.T) is a sell. selling 8125.T stocks now will result in a potential gain of 5.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.7% | 6.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,050.85 - 4,026.87 | 1,621.32 |
| Upside | -38.7% - 134.9% | -5.4% |