The Discounted Cash Flow (DCF) valuation of Hisamitsu Pharmaceutical Co Inc (4530.T) is 5,216.47 JPY. With the latest stock price at 4,180.00 JPY, the upside of Hisamitsu Pharmaceutical Co Inc based on DCF is 24.8%.
Based on the latest price of 4,180.00 JPY and our DCF valuation, Hisamitsu Pharmaceutical Co Inc (4530.T) is a buy. buying 4530.T stocks now will result in a potential gain of 24.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 6.9% | 6.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 3,830.45 - 11,053.58 | 5,216.47 |
| Upside | -8.4% - 164.4% | 24.8% |