The Discounted Cash Flow (DCF) valuation of Oiles Corp (6282.T) is 2,599.99 JPY. With the latest stock price at 2,059.00 JPY, the upside of Oiles Corp based on DCF is 26.3%.

Is 6282.T a buy or a sell?

Based on the latest price of 2,059.00 JPY and our DCF valuation, Oiles Corp (6282.T) is a buy. Buying 6282.T stocks now will result in a potential gain of 26.3%.

	Range	Selected
WACC / Discount Rate	6.1% - 8.5%	7.3%
Long-term Growth Rate	1.0% - 3.0%	2.0%
Fair Price	2,086.7 - 3,816.38	2,599.99
Upside	1.3% - 85.4%	26.3%

2,059.00 JPY

Stock Price

2,599.99 JPY

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

6282.T DCF Valuation: Revenue & Expenses Forecast

(JPY in millions)		Projections

	03-2025	03-2026	03-2027	03-2028	03-2029	03-2030

Revenue	67,604	73,984	80,007	84,878	92,867	95,172
% Growth	2%	9%	8%	6%	9%	2%

Cost of goods sold	(43,919)	(48,064)	(51,977)	(55,141)	(60,331)	(61,829)
% of Revenue	65%	65%	65%	65%	65%	65%

Selling, G&A expenses	(15,980)	(17,488)	(18,912)	(20,063)	(21,952)	(22,496)
% of Revenue	24%	24%	24%	24%	24%	24%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	484	530	573	608	665	681
% of Revenue	1%	1%	1%	1%	1%	1%

Tax expense	(1,809)	(2,766)	(2,991)	(3,173)	(3,471)	(3,558)
Tax rate	22%	31%	31%	31%	31%	31%

Net profit	6,380	6,196	6,701	7,109	7,778	7,971
% Margin	9%	8%	8%	8%	8%	8%