The Discounted Cash Flow (DCF) valuation of House of Rose Co Ltd (7506.T) is 1,969.14 JPY. With the latest stock price at 1,375.00 JPY, the upside of House of Rose Co Ltd based on DCF is 43.2%.
Based on the latest price of 1,375.00 JPY and our DCF valuation, House of Rose Co Ltd (7506.T) is a buy. buying 7506.T stocks now will result in a potential gain of 43.2%.
| Range | Selected | |
| WACC / Discount Rate | 3.9% - 5.4% | 4.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,434.36 - 4,695.09 | 1,969.14 |
| Upside | 4.3% - 241.5% | 43.2% |