The Discounted Cash Flow (DCF) valuation of Hotman Co Ltd (3190.T) is 362.75 JPY. With the latest stock price at 594.00 JPY, the upside of Hotman Co Ltd based on DCF is -38.9%.
Based on the latest price of 594.00 JPY and our DCF valuation, Hotman Co Ltd (3190.T) is a sell. selling 3190.T stocks now will result in a potential gain of 38.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 5.2% | 4.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 77.93 - 1,538.58 | 362.75 |
| Upside | -86.9% - 159.0% | -38.9% |