The Discounted Cash Flow (DCF) valuation of Royal Hotel Ltd (9713.T) is 2,894.08 JPY. With the latest stock price at 882.00 JPY, the upside of Royal Hotel Ltd based on DCF is 228.1%.
Based on the latest price of 882.00 JPY and our DCF valuation, Royal Hotel Ltd (9713.T) is a buy. buying 9713.T stocks now will result in a potential gain of 228.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.0% | 7.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,515.91 - 3,491.10 | 2,894.08 |
| Upside | 185.3% - 295.8% | 228.1% |