The Discounted Cash Flow (DCF) valuation of Mr Max Holdings Ltd (8203.T) is 1,032.40 JPY. With the latest stock price at 689.00 JPY, the upside of Mr Max Holdings Ltd based on DCF is 49.8%.
Based on the latest price of 689.00 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 49.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.3% | 5.4% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 721.55 - 1,595.38 | 1,032.40 |
| Upside | 4.7% - 131.6% | 49.8% |