The Discounted Cash Flow (DCF) valuation of Hakuten Corp (2173.T) is 941.75 JPY. With the latest stock price at 506.00 JPY, the upside of Hakuten Corp based on DCF is 86.1%.
Based on the latest price of 506.00 JPY and our DCF valuation, Hakuten Corp (2173.T) is a buy. buying 2173.T stocks now will result in a potential gain of 86.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 8.5% | 6.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 742.61 - 1,323.82 | 941.75 |
| Upside | 46.8% - 161.6% | 86.1% |