The Discounted Cash Flow (DCF) valuation of Wadakohsan Corp (8931.T) is 3,412.39 JPY. With the latest stock price at 1,427.00 JPY, the upside of Wadakohsan Corp based on DCF is 139.1%.
Based on the latest price of 1,427.00 JPY and our DCF valuation, Wadakohsan Corp (8931.T) is a buy. buying 8931.T stocks now will result in a potential gain of 139.1%.
| Range | Selected | |
| WACC / Discount Rate | 3.6% - 5.3% | 4.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,821.71 - 6,679.90 | 3,412.39 |
| Upside | 27.7% - 368.1% | 139.1% |