The Discounted Cash Flow (DCF) valuation of OSG Corp (6136.T) is 2,207.43 JPY. With the latest stock price at 1,850.50 JPY, the upside of OSG Corp based on DCF is 19.3%.
Based on the latest price of 1,850.50 JPY and our DCF valuation, OSG Corp (6136.T) is a buy. buying 6136.T stocks now will result in a potential gain of 19.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 8.4% | 7.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,669.69 - 3,358.29 | 2,207.43 |
| Upside | -9.8% - 81.5% | 19.3% |