The Discounted Cash Flow (DCF) valuation of Wagokoro Co Ltd (9271.T) is 1,112.54 JPY. With the latest stock price at 443.00 JPY, the upside of Wagokoro Co Ltd based on DCF is 151.1%.
Based on the latest price of 443.00 JPY and our DCF valuation, Wagokoro Co Ltd (9271.T) is a buy. buying 9271.T stocks now will result in a potential gain of 151.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 8.0% | 7.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 904.59 - 1,451.15 | 1,112.54 |
| Upside | 104.2% - 227.6% | 151.1% |