The Discounted Cash Flow (DCF) valuation of Higashi Twenty One Co Ltd (9029.T) is 2,702.25 JPY. With the latest stock price at 1,470.00 JPY, the upside of Higashi Twenty One Co Ltd based on DCF is 83.8%.
Based on the latest price of 1,470.00 JPY and our DCF valuation, Higashi Twenty One Co Ltd (9029.T) is a buy. buying 9029.T stocks now will result in a potential gain of 83.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 6.7% | 5.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,989.90 - 4,098.68 | 2,702.25 |
| Upside | 35.4% - 178.8% | 83.8% |