The Discounted Cash Flow (DCF) valuation of Hamakyorex Co Ltd (9037.T) is 2,624.09 JPY. With the latest stock price at 1,286.00 JPY, the upside of Hamakyorex Co Ltd based on DCF is 104.1%.
Based on the latest price of 1,286.00 JPY and our DCF valuation, Hamakyorex Co Ltd (9037.T) is a buy. buying 9037.T stocks now will result in a potential gain of 104.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.9% | 5.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,044.32 - 3,685.11 | 2,624.09 |
| Upside | 59.0% - 186.6% | 104.1% |