The Discounted Cash Flow (DCF) valuation of Osaka Yuka Industry Ltd (4124.T) is 3,144.04 JPY. With the latest stock price at 2,626.00 JPY, the upside of Osaka Yuka Industry Ltd based on DCF is 19.7%.
Based on the latest price of 2,626.00 JPY and our DCF valuation, Osaka Yuka Industry Ltd (4124.T) is a buy. buying 4124.T stocks now will result in a potential gain of 19.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.1% | 5.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2,068.76 - 8,345.51 | 3,144.04 |
| Upside | -21.2% - 217.8% | 19.7% |