The Discounted Cash Flow (DCF) valuation of Haba Laboratories Inc (4925.T) is 2,613.38 JPY. With the latest stock price at 1,615.00 JPY, the upside of Haba Laboratories Inc based on DCF is 61.8%.
Based on the latest price of 1,615.00 JPY and our DCF valuation, Haba Laboratories Inc (4925.T) is a buy. buying 4925.T stocks now will result in a potential gain of 61.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 7.0% | 5.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,148.23 - 3,541.76 | 2,613.38 |
| Upside | 33.0% - 119.3% | 61.8% |