The Discounted Cash Flow (DCF) valuation of Hanatour Japan Co Ltd (6561.T) is 1,971.07 JPY. With the latest stock price at 1,120.00 JPY, the upside of Hanatour Japan Co Ltd based on DCF is 76.0%.
Based on the latest price of 1,120.00 JPY and our DCF valuation, Hanatour Japan Co Ltd (6561.T) is a buy. buying 6561.T stocks now will result in a potential gain of 76.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 9.2% | 7.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,517.67 - 2,780.53 | 1,971.07 |
| Upside | 35.5% - 148.3% | 76.0% |