T · 3199.T
Watahan & Co.,Ltd.
- Sector
- Consumer Cyclical · Home Improvement
- Headquarters
- Tokyo
- Website
- watahan.co.jp
Price · as of 2025-03-31
$1,369.00
Market cap 28.79B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $2,280.85 | +66.61% |
| Intrinsic Value(DCF) | $632.40 | -53.81% |
| Graham-Dodd Method(GD) | $1,318.73 | -3.67% |
| Graham Formula(GF) | $1,290.60 | -5.73% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | $638.52 | $594.02 | |||
| 2015 | $334.85 | $1,048.91 | $0.00 | $865.28 | $484.61 |
| 2016 | $718.20 | $1,321.87 | $0.00 | $742.03 | $900.98 |
| 2017 | $927.50 | $1,323.30 | $231.06 | $721.44 | $841.18 |
| 2018 | $1,544.69 | $2,207.67 | $392.46 | $823.02 | $1,360.05 |
| 2019 | $1,077.58 | $1,788.79 | $114.02 | $852.95 | $977.74 |
| 2020 | $867.18 | $1,617.93 | $1,331.59 | $858.12 | $1,567.66 |
| 2021 | $1,181.63 | $2,931.55 | $135.02 | $1,044.33 | $380.20 |
| 2022 | $1,261.07 | $1,977.44 | $28.36 | $1,175.53 | $881.77 |
| 2023 | $1,314.30 | $1,865.66 | $72.79 | $1,104.01 | $2,043.81 |
| 2024 | $1,597.34 | $2,642.37 | $0.00 | $1,237.96 | $347.22 |
| 2025 | $1,581.00 | $2,280.85 | $0.00 | $1,318.73 | $1,290.60 |
AI valuation
Our deep-learning model estimates Watahan & Co.,Ltd.'s (3199.T) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $2,280.85
- Current price
- $1,369.00
- AI upside
- +66.61%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$632.40
-53.81% upside
Graham-Dodd
$1,318.73
-3.67% upside
Graham Formula
$1,290.60
-5.73% upside
About Watahan & Co.,Ltd.
Watahan & Co.,Ltd., through its subsidiaries, engages in the retail, construction, and trading businesses in Japan. The company operates a chain of home improvement super centers; manages grocery stores; and manages home improvement centers. It is also involved in online retailing, parked vehicle management, and detached wooden houses franchise activities; the construction design, operation, maintenance, and management activities; manufacturing and construction of steel buildings and bridge frames; and operation of parking lots. In addition, the company imports and sells pharmaceutical and cosmetic materials, industrial-use waxes, and general and health food materials; and manufactures, wholesales, and sells tea leaves and confectionery, as well as snack sells at cafe space. Further, it engages in the rental of goods; provision of technical advisory, architectural and steel frame construction drawing, building maintenance, construction material import and sale services, and elderly welfare services, as well as home care services for seniors and individuals with disabilities. Watahan & Co.,Ltd. was founded in 1598 and is headquartered in Tokyo, Japan.
- CEO
- Isamu Nohara
- Employees
- 1.58K
- Beta
- 0.17
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($632.40 ÷ $1,369.00) − 1 = -53.81% (DCF, example).