The Discounted Cash Flow (DCF) valuation of Hitachi Zosen Corp (7004.T) is 5,558.24 JPY. With the latest stock price at 989.00 JPY, the upside of Hitachi Zosen Corp based on DCF is 462.0%.
Based on the latest price of 989.00 JPY and our DCF valuation, Hitachi Zosen Corp (7004.T) is a buy. buying 7004.T stocks now will result in a potential gain of 462.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.8% | 6.7% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 3,428.43 - 13,832.95 | 5,558.24 |
| Upside | 246.7% - 1298.7% | 462.0% |