The Discounted Cash Flow (DCF) valuation of Watt Mann Co Ltd (9927.T) is 1,122.65 JPY. With the latest stock price at 772.00 JPY, the upside of Watt Mann Co Ltd based on DCF is 45.4%.
Based on the latest price of 772.00 JPY and our DCF valuation, Watt Mann Co Ltd (9927.T) is a buy. buying 9927.T stocks now will result in a potential gain of 45.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 6.3% | 5.2% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 857.94 - 1,736.45 | 1,122.65 |
| Upside | 11.1% - 124.9% | 45.4% |