DCF Value

The DCF Value for Hakuyosha Co Ltd (9731) under the Base Case is 4 698.58 JPY. Compared with the current market price of 3 280 JPY, the stock appears Undervalued by 30% .

Key assumptions
DCF Value
Base Case
¥4 698.58
Undervaluation 30%
DCF Value
Price ¥3 280
Explore More DCF Valuations

Reverse DCF

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