The Discounted Cash Flow (DCF) valuation of Ontsu Co Ltd (7647.T) is 45.66 JPY. With the latest stock price at 33.00 JPY, the upside of Ontsu Co Ltd based on DCF is 38.4%.
Based on the latest price of 33.00 JPY and our DCF valuation, Ontsu Co Ltd (7647.T) is a buy. buying 7647.T stocks now will result in a potential gain of 38.4%.
| Range | Selected | |
| WACC / Discount Rate | 3.8% - 5.6% | 4.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 28.75 - 147.17 | 45.66 |
| Upside | -12.9% - 346.0% | 38.4% |