The Discounted Cash Flow (DCF) valuation of HEROZ Inc (4382.T) is 769.69 JPY. With the latest stock price at 855.00 JPY, the upside of HEROZ Inc based on DCF is -10.0%.
Based on the latest price of 855.00 JPY and our DCF valuation, HEROZ Inc (4382.T) is a sell. selling 4382.T stocks now will result in a potential gain of 10.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.6% | 6.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 477.57 - 2,002.81 | 769.69 |
| Upside | -44.1% - 134.2% | -10.0% |