The Discounted Cash Flow (DCF) valuation of Hamee Corp (3134.T) is 1,759.18 JPY. With the latest stock price at 1,216.00 JPY, the upside of Hamee Corp based on DCF is 44.7%.
Based on the latest price of 1,216.00 JPY and our DCF valuation, Hamee Corp (3134.T) is a buy. buying 3134.T stocks now will result in a potential gain of 44.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.7% | 6.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,100.98 - 5,345.46 | 1,759.18 |
| Upside | -9.5% - 339.6% | 44.7% |