The Discounted Cash Flow (DCF) valuation of Oi Electric Co Ltd (6822.T) is 4,146.35 JPY. With the latest stock price at 2,734.00 JPY, the upside of Oi Electric Co Ltd based on DCF is 51.7%.
Based on the latest price of 2,734.00 JPY and our DCF valuation, Oi Electric Co Ltd (6822.T) is a buy. buying 6822.T stocks now will result in a potential gain of 51.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 8.9% | 7.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 2,774.29 - 6,862.50 | 4,146.35 |
| Upside | 1.5% - 151.0% | 51.7% |