The Discounted Cash Flow (DCF) valuation of Recruit Holdings Co Ltd (6098.T) is 11,020.31 JPY. With the latest stock price at 10,520.00 JPY, the upside of Recruit Holdings Co Ltd based on DCF is 4.8%.
Based on the latest price of 10,520.00 JPY and our DCF valuation, Recruit Holdings Co Ltd (6098.T) is a buy. buying 6098.T stocks now will result in a potential gain of 4.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.0% | 6.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 7,234.40 - 27,168.19 | 11,020.31 |
| Upside | -31.2% - 158.3% | 4.8% |