The Discounted Cash Flow (DCF) valuation of Hokkaido Gas Co Ltd (9534.T) is 1,631.22 JPY. With the latest stock price at 537.00 JPY, the upside of Hokkaido Gas Co Ltd based on DCF is 203.8%.
Based on the latest price of 537.00 JPY and our DCF valuation, Hokkaido Gas Co Ltd (9534.T) is a buy. buying 9534.T stocks now will result in a potential gain of 203.8%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 5.8% | 4.9% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,100.74 - 2,654.27 | 1,631.22 |
| Upside | 105.0% - 394.3% | 203.8% |