The Discounted Cash Flow (DCF) valuation of ABhotel Co Ltd (6565.T) is 3,841.67 JPY. With the latest stock price at 1,428.00 JPY, the upside of ABhotel Co Ltd based on DCF is 169.0%.
Based on the latest price of 1,428.00 JPY and our DCF valuation, ABhotel Co Ltd (6565.T) is a buy. buying 6565.T stocks now will result in a potential gain of 169.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.7% | 5.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,980.93 - 5,402.93 | 3,841.67 |
| Upside | 108.7% - 278.4% | 169.0% |