The Discounted Cash Flow (DCF) valuation of Mr Max Holdings Ltd (8203.T) is 1,107.48 JPY. With the latest stock price at 756.00 JPY, the upside of Mr Max Holdings Ltd based on DCF is 46.5%.
Based on the latest price of 756.00 JPY and our DCF valuation, Mr Max Holdings Ltd (8203.T) is a buy. buying 8203.T stocks now will result in a potential gain of 46.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 5.4% | 4.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 759.26 - 1,745.86 | 1,107.48 |
| Upside | 0.4% - 130.9% | 46.5% |