Hakuten Corp banner

DCF Value

The DCF Value for Hakuten Corp (2173) under the Base Case is 2 899.07 JPY. Compared with the current market price of 777 JPY, the stock appears Undervalued by 73% .

Key assumptions
DCF Value
Base Case
¥2 899.07
Undervaluation 73%
DCF Value
Price ¥777
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time