The Discounted Cash Flow (DCF) valuation of Hamayuu Co Ltd (7682.T) is 2,548.95 JPY. With the latest stock price at 4,280.00 JPY, the upside of Hamayuu Co Ltd based on DCF is -40.4%.
Based on the latest price of 4,280.00 JPY and our DCF valuation, Hamayuu Co Ltd (7682.T) is a sell. selling 7682.T stocks now will result in a potential gain of 40.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.4% | 5.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,344.35 - 12,728.05 | 2,548.95 |
| Upside | -68.6% - 197.4% | -40.4% |