The Discounted Cash Flow (DCF) valuation of Gooddays Holdings Inc (4437.T) is 1,315.37 JPY. With the latest stock price at 962.00 JPY, the upside of Gooddays Holdings Inc based on DCF is 36.7%.
Based on the latest price of 962.00 JPY and our DCF valuation, Gooddays Holdings Inc (4437.T) is a buy. buying 4437.T stocks now will result in a potential gain of 36.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.1% | 5.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,029.89 - 1,816.81 | 1,315.37 |
| Upside | 7.1% - 88.9% | 36.7% |