The Discounted Cash Flow (DCF) valuation of Otsuka Corp (4768.T) is 3,765.82 JPY. With the latest stock price at 2,867.50 JPY, the upside of Otsuka Corp based on DCF is 31.3%.
Based on the latest price of 2,867.50 JPY and our DCF valuation, Otsuka Corp (4768.T) is a buy. buying 4768.T stocks now will result in a potential gain of 31.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.1% | 6.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,838.35 - 6,214.80 | 3,765.82 |
| Upside | -1.0% - 116.7% | 31.3% |