The Discounted Cash Flow (DCF) valuation of Osaka Organic Chemical Industry Ltd (4187.T) is 2,293.36 JPY. With the latest stock price at 2,544.00 JPY, the upside of Osaka Organic Chemical Industry Ltd based on DCF is -9.9%.
Based on the latest price of 2,544.00 JPY and our DCF valuation, Osaka Organic Chemical Industry Ltd (4187.T) is a sell. selling 4187.T stocks now will result in a potential gain of 9.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.7% | 7.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,678.93 - 4,083.59 | 2,293.36 |
| Upside | -34.0% - 60.5% | -9.9% |