The Discounted Cash Flow (DCF) valuation of Hoshi Iryo-Sanki Co Ltd (7634.T) is 9,815.82 JPY. With the latest stock price at 4,510.00 JPY, the upside of Hoshi Iryo-Sanki Co Ltd based on DCF is 117.6%.
Based on the latest price of 4,510.00 JPY and our DCF valuation, Hoshi Iryo-Sanki Co Ltd (7634.T) is a buy. buying 7634.T stocks now will result in a potential gain of 117.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 8.3% | 7.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 8,353.72 - 12,455.67 | 9,815.82 |
| Upside | 85.2% - 176.2% | 117.6% |