The Discounted Cash Flow (DCF) valuation of Orchestra Holdings Inc (6533.T) is 983.49 JPY. With the latest stock price at 690.00 JPY, the upside of Orchestra Holdings Inc based on DCF is 42.5%.
Based on the latest price of 690.00 JPY and our DCF valuation, Orchestra Holdings Inc (6533.T) is a buy. buying 6533.T stocks now will result in a potential gain of 42.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 7.1% | 6.0% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 732.72 - 1,465.65 | 983.49 |
| Upside | 6.2% - 112.4% | 42.5% |