The Discounted Cash Flow (DCF) valuation of Mac House Co Ltd (7603.T) is (735.11) JPY. With the latest stock price at 460.00 JPY, the upside of Mac House Co Ltd based on DCF is -259.8%.
Based on the latest price of 460.00 JPY and our DCF valuation, Mac House Co Ltd (7603.T) is a sell. selling 7603.T stocks now will result in a potential gain of 259.8%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 8.3% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (3,458.27) - (497.14) | (735.11) |
| Upside | -851.8% - -208.1% | -259.8% |