The Discounted Cash Flow (DCF) valuation of Onex Corp (5987.T) is 2,709.01 JPY. With the latest stock price at 2,210.00 JPY, the upside of Onex Corp based on DCF is 22.6%.
Based on the latest price of 2,210.00 JPY and our DCF valuation, Onex Corp (5987.T) is a buy. buying 5987.T stocks now will result in a potential gain of 22.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.0% - 7.6% | 6.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,931.58 - 5,210.59 | 2,709.01 |
| Upside | -12.6% - 135.8% | 22.6% |