The Discounted Cash Flow (DCF) valuation of Sumitomo Osaka Cement Co Ltd (5232.T) is 10,281.65 JPY. With the latest stock price at 3,725.00 JPY, the upside of Sumitomo Osaka Cement Co Ltd based on DCF is 176.0%.
Based on the latest price of 3,725.00 JPY and our DCF valuation, Sumitomo Osaka Cement Co Ltd (5232.T) is a buy. buying 5232.T stocks now will result in a potential gain of 176.0%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 6.6% | 5.4% |
| Long-term Growth Rate | 2.5% - 3.9% | 3.2% |
| Fair Price | 4,450.18 - 105,731.69 | 10,281.65 |
| Upside | 19.5% - 2738.4% | 176.0% |