The Discounted Cash Flow (DCF) valuation of HotLand Co Ltd (3196.T) is 2,746.95 JPY. With the latest stock price at 2,003.00 JPY, the upside of HotLand Co Ltd based on DCF is 37.1%.
Based on the latest price of 2,003.00 JPY and our DCF valuation, HotLand Co Ltd (3196.T) is a buy. buying 3196.T stocks now will result in a potential gain of 37.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.0% | 6.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,615.30 - 8,054.33 | 2,746.95 |
| Upside | -19.4% - 302.1% | 37.1% |