The Discounted Cash Flow (DCF) valuation of Hephaist Co Ltd (6433.T) is 449.42 JPY. With the latest stock price at 409.00 JPY, the upside of Hephaist Co Ltd based on DCF is 9.9%.
Based on the latest price of 409.00 JPY and our DCF valuation, Hephaist Co Ltd (6433.T) is a buy. buying 6433.T stocks now will result in a potential gain of 9.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 5.9% | 5.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 197.88 - 3,206.50 | 449.42 |
| Upside | -51.6% - 684.0% | 9.9% |