The Discounted Cash Flow (DCF) valuation of Hamai Co Ltd (6131.T) is 7,534.88 JPY. With the latest stock price at 1,316.00 JPY, the upside of Hamai Co Ltd based on DCF is 472.6%.
Based on the latest price of 1,316.00 JPY and our DCF valuation, Hamai Co Ltd (6131.T) is a buy. buying 6131.T stocks now will result in a potential gain of 472.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.1% | 5.4% |
| Long-term Growth Rate | 2.5% - 4.4% | 3.4% |
| Fair Price | 4,049.24 - 58,335.34 | 7,534.88 |
| Upside | 207.7% - 4332.8% | 472.6% |