The Discounted Cash Flow (DCF) valuation of Optex Group Co Ltd (6914.T) is 2,411.35 JPY. With the latest stock price at 1,654.00 JPY, the upside of Optex Group Co Ltd based on DCF is 45.8%.
Based on the latest price of 1,654.00 JPY and our DCF valuation, Optex Group Co Ltd (6914.T) is a buy. buying 6914.T stocks now will result in a potential gain of 45.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.0% | 7.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 1,807.79 - 3,956.02 | 2,411.35 |
| Upside | 9.3% - 139.2% | 45.8% |