The Discounted Cash Flow (DCF) valuation of Hitachi Zosen Corp (7004.T) is 3,587.40 JPY. With the latest stock price at 1,012.00 JPY, the upside of Hitachi Zosen Corp based on DCF is 254.5%.
Based on the latest price of 1,012.00 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 254.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 9.0% | 7.5% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,347.01 - 6,853.36 | 3,587.40 |
| Upside | 131.9% - 577.2% | 254.5% |