The Discounted Cash Flow (DCF) valuation of Hamee Corp (3134.T) is 1,042.76 JPY. With the latest stock price at 518.00 JPY, the upside of Hamee Corp based on DCF is 101.3%.
Based on the latest price of 518.00 JPY and our DCF valuation, Hamee Corp (3134.T) is a buy. buying 3134.T stocks now will result in a potential gain of 101.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.6% | 6.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 794.59 - 1,491.93 | 1,042.76 |
| Upside | 53.4% - 188.0% | 101.3% |