The Discounted Cash Flow (DCF) valuation of Hiraki Co Ltd (3059.T) is 2,743.76 JPY. With the latest stock price at 876.00 JPY, the upside of Hiraki Co Ltd based on DCF is 213.2%.
Based on the latest price of 876.00 JPY and our DCF valuation, Hiraki Co Ltd (3059.T) is a buy. buying 3059.T stocks now will result in a potential gain of 213.2%.
| Range | Selected | |
| WACC / Discount Rate | 3.5% - 5.3% | 4.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,570.74 - 12,990.32 | 2,743.76 |
| Upside | 79.3% - 1382.9% | 213.2% |