The Discounted Cash Flow (DCF) valuation of Ohara Inc (5218.T) is 569.30 JPY. With the latest stock price at 1,095.00 JPY, the upside of Ohara Inc based on DCF is -48.0%.
Based on the latest price of 1,095.00 JPY and our DCF valuation, Ohara Inc (5218.T) is a sell. selling 5218.T stocks now will result in a potential gain of 48.0%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 8.2% | 7.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 485.12 - 832.59 | 569.30 |
| Upside | -55.7% - -24.0% | -48.0% |