The Discounted Cash Flow (DCF) valuation of Happiness and D Co Ltd (3174.T) is (847.04) JPY. With the latest stock price at 712.00 JPY, the upside of Happiness and D Co Ltd based on DCF is -219.0%.
Based on the latest price of 712.00 JPY and our DCF valuation, Happiness and D Co Ltd (3174.T) is a sell. selling 3174.T stocks now will result in a potential gain of 219.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
Range | Selected | |
WACC / Discount Rate | 3.8% - 7.2% | 5.5% |
Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
Fair Price | (880.13) - (600.92) | (847.04) |
Upside | -223.6% - -184.4% | -219.0% |