The Discounted Cash Flow (DCF) valuation of Hakuto Co Ltd (7433.T) is 2,264.44 JPY. With the latest stock price at 3,700.00 JPY, the upside of Hakuto Co Ltd based on DCF is -38.8%.
Based on the latest price of 3,700.00 JPY and our DCF valuation, Hakuto Co Ltd (7433.T) is a sell. selling 7433.T stocks now will result in a potential gain of 38.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 6.9% | 6.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1,103.65 - 8,082.23 | 2,264.44 |
| Upside | -70.2% - 118.4% | -38.8% |