The Discounted Cash Flow (DCF) valuation of Osaka Steel Co Ltd (5449.T) is 4,233.96 JPY. With the latest stock price at 2,872.00 JPY, the upside of Osaka Steel Co Ltd based on DCF is 47.4%.
Based on the latest price of 2,872.00 JPY and our DCF valuation, Osaka Steel Co Ltd (5449.T) is a buy. buying 5449.T stocks now will result in a potential gain of 47.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 7.3% | 6.4% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2,739.63 - 9,257.75 | 4,233.96 |
| Upside | -4.6% - 222.3% | 47.4% |