The Discounted Cash Flow (DCF) valuation of H2O Retailing Corp (8242.T) is 2,722.95 JPY. With the latest stock price at 1,977.00 JPY, the upside of H2O Retailing Corp based on DCF is 37.7%.
Based on the latest price of 1,977.00 JPY and our DCF valuation, H2O Retailing Corp (8242.T) is a buy. buying 8242.T stocks now will result in a potential gain of 37.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.5% | 6.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,164.10 - 3,572.13 | 2,722.95 |
| Upside | 9.5% - 80.7% | 37.7% |