The Discounted Cash Flow (DCF) valuation of Himacs Ltd (4299.T) is 2,948.05 JPY. With the latest stock price at 1,221.00 JPY, the upside of Himacs Ltd based on DCF is 141.4%.
Based on the latest price of 1,221.00 JPY and our DCF valuation, Himacs Ltd (4299.T) is a buy. buying 4299.T stocks now will result in a potential gain of 141.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.1% | 6.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,574.25 - 3,535.56 | 2,948.05 |
| Upside | 110.8% - 189.6% | 141.4% |