The Discounted Cash Flow (DCF) valuation of HITO-Communications Holdings Inc (4433.T) is 1,417.20 JPY. With the latest stock price at 1,074.00 JPY, the upside of HITO-Communications Holdings Inc based on DCF is 32.0%.
Based on the latest price of 1,074.00 JPY and our DCF valuation, HITO-Communications Holdings Inc (4433.T) is a buy. buying 4433.T stocks now will result in a potential gain of 32.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 6.8% | 6.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 999.12 - 2,873.94 | 1,417.20 |
| Upside | -7.0% - 167.6% | 32.0% |