The Discounted Cash Flow (DCF) valuation of Onamba Co Ltd (5816.T) is 3,542.15 JPY. With the latest stock price at 955.00 JPY, the upside of Onamba Co Ltd based on DCF is 270.9%.
Based on the latest price of 955.00 JPY and our DCF valuation, Onamba Co Ltd (5816.T) is a buy. buying 5816.T stocks now will result in a potential gain of 270.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.3% | 7.8% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,917.34 - 4,641.58 | 3,542.15 |
| Upside | 205.5% - 386.0% | 270.9% |