The Discounted Cash Flow (DCF) valuation of Hirakawa Hewtech Corp (5821.T) is 1,692.85 JPY. With the latest stock price at 1,413.00 JPY, the upside of Hirakawa Hewtech Corp based on DCF is 19.8%.
Based on the latest price of 1,413.00 JPY and our DCF valuation, Hirakawa Hewtech Corp (5821.T) is a buy. buying 5821.T stocks now will result in a potential gain of 19.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.0% | 6.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,328.07 - 2,901.67 | 1,692.85 |
| Upside | -6.0% - 105.4% | 19.8% |