The Discounted Cash Flow (DCF) valuation of Yellow Hat Ltd (9882.T) is 2,260.18 JPY. With the latest stock price at 1,546.00 JPY, the upside of Yellow Hat Ltd based on DCF is 46.2%.
Based on the latest price of 1,546.00 JPY and our DCF valuation, Yellow Hat Ltd (9882.T) is a buy. buying 9882.T stocks now will result in a potential gain of 46.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 6.8% | 5.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 1,681.40 - 3,405.21 | 2,260.18 |
| Upside | 8.8% - 120.3% | 46.2% |