The Discounted Cash Flow (DCF) valuation of Hirayama Holdings Co Ltd (7781.T) is 1,537.64 JPY. With the latest stock price at 1,025.00 JPY, the upside of Hirayama Holdings Co Ltd based on DCF is 50.0%.
Based on the latest price of 1,025.00 JPY and our DCF valuation, Hirayama Holdings Co Ltd (7781.T) is a buy. buying 7781.T stocks now will result in a potential gain of 50.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.2% | 7.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,373.77 - 1,791.76 | 1,537.64 |
| Upside | 34.0% - 74.8% | 50.0% |