The Discounted Cash Flow (DCF) valuation of Optorun Co Ltd (6235.T) is 1,970.28 JPY. With the latest stock price at 1,511.00 JPY, the upside of Optorun Co Ltd based on DCF is 30.4%.
Based on the latest price of 1,511.00 JPY and our DCF valuation, Optorun Co Ltd (6235.T) is a buy. buying 6235.T stocks now will result in a potential gain of 30.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.8% | 9.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,623.52 - 2,699.94 | 1,970.28 |
| Upside | 7.4% - 78.7% | 30.4% |