The Discounted Cash Flow (DCF) valuation of Havix Corp (3895.T) is 1,101.22 JPY. With the latest stock price at 447.00 JPY, the upside of Havix Corp based on DCF is 146.4%.
Based on the latest price of 447.00 JPY and our DCF valuation, Havix Corp (3895.T) is a buy. buying 3895.T stocks now will result in a potential gain of 146.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 8.3% | 6.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 866.66 - 1,586.44 | 1,101.22 |
| Upside | 93.9% - 254.9% | 146.4% |