The Discounted Cash Flow (DCF) valuation of Tokyo Ohka Kogyo Co Ltd (4186.T) is 4,768.26 JPY. With the latest stock price at 4,023.00 JPY, the upside of Tokyo Ohka Kogyo Co Ltd based on DCF is 18.5%.
Based on the latest price of 4,023.00 JPY and our DCF valuation, Tokyo Ohka Kogyo Co Ltd (4186.T) is a buy. buying 4186.T stocks now will result in a potential gain of 18.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 9.1% | 7.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 3,121.11 - 12,309.20 | 4,768.26 |
| Upside | -22.4% - 206.0% | 18.5% |