The Discounted Cash Flow (DCF) valuation of Hard Off Corporation Co Ltd (2674.T) is 2,453.57 JPY. With the latest stock price at 1,690.00 JPY, the upside of Hard Off Corporation Co Ltd based on DCF is 45.2%.
Based on the latest price of 1,690.00 JPY and our DCF valuation, Hard Off Corporation Co Ltd (2674.T) is a buy. buying 2674.T stocks now will result in a potential gain of 45.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.5% | 6.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,911.05 - 3,478.19 | 2,453.57 |
| Upside | 13.1% - 105.8% | 45.2% |