The Discounted Cash Flow (DCF) valuation of Hotel Newgrand Co Ltd (9720.T) is 9,618.98 JPY. With the latest stock price at 6,610.00 JPY, the upside of Hotel Newgrand Co Ltd based on DCF is 45.5%.
Based on the latest price of 6,610.00 JPY and our DCF valuation, Hotel Newgrand Co Ltd (9720.T) is a buy. buying 9720.T stocks now will result in a potential gain of 45.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.4% | 5.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 6,270.95 - 21,905.13 | 9,618.98 |
| Upside | -5.1% - 231.4% | 45.5% |