The Discounted Cash Flow (DCF) valuation of Havix Corp (3895.T) is 1,092.57 JPY. With the latest stock price at 448.00 JPY, the upside of Havix Corp based on DCF is 143.9%.
Based on the latest price of 448.00 JPY and our DCF valuation, Havix Corp (3895.T) is a buy. buying 3895.T stocks now will result in a potential gain of 143.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 8.4% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 861.15 - 1,569.16 | 1,092.57 |
| Upside | 92.2% - 250.3% | 143.9% |