The Discounted Cash Flow (DCF) valuation of Otsuka Holdings Co Ltd (4578.T) is 7,816.55 JPY. With the latest stock price at 6,634.00 JPY, the upside of Otsuka Holdings Co Ltd based on DCF is 17.8%.
Based on the latest price of 6,634.00 JPY and our DCF valuation, Otsuka Holdings Co Ltd (4578.T) is a buy. buying 4578.T stocks now will result in a potential gain of 17.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.2% | 6.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 5,510.81 - 14,711.67 | 7,816.55 |
| Upside | -16.9% - 121.8% | 17.8% |