The Discounted Cash Flow (DCF) valuation of O' will Corp (3143.T) is 3,446.51 JPY. With the latest stock price at 1,697.00 JPY, the upside of O' will Corp based on DCF is 103.1%.
Based on the latest price of 1,697.00 JPY and our DCF valuation, O' will Corp (3143.T) is a buy. buying 3143.T stocks now will result in a potential gain of 103.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 7.0% | 5.7% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,456.91 - 5,498.23 | 3,446.51 |
| Upside | 44.8% - 224.0% | 103.1% |