The Discounted Cash Flow (DCF) valuation of Hobonichi Co Ltd (3560.T) is 3,697.69 JPY. With the latest stock price at 3,075.00 JPY, the upside of Hobonichi Co Ltd based on DCF is 20.3%.
Based on the latest price of 3,075.00 JPY and our DCF valuation, Hobonichi Co Ltd (3560.T) is a buy. buying 3560.T stocks now will result in a potential gain of 20.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.8% | 5.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,868.13 - 6,450.49 | 3,697.69 |
| Upside | -6.7% - 109.8% | 20.3% |