The Discounted Cash Flow (DCF) valuation of Only Corp (3376.T) is 655.43 JPY. With the latest stock price at 761.00 JPY, the upside of Only Corp based on DCF is -13.9%.
Based on the latest price of 761.00 JPY and our DCF valuation, Only Corp (3376.T) is a sell. selling 3376.T stocks now will result in a potential gain of 13.9%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 8.5% | 6.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 520.99 - 1,470.34 | 655.43 |
| Upside | -31.5% - 93.2% | -13.9% |