The Discounted Cash Flow (DCF) valuation of Otsuka Kagu Ltd (8186.T) is 105.43 JPY. With the latest stock price at 276.00 JPY, the upside of Otsuka Kagu Ltd based on DCF is -61.8%.
Based on the latest price of 276.00 JPY and our DCF valuation, Otsuka Kagu Ltd (8186.T) is a sell. selling 8186.T stocks now will result in a potential gain of 61.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.0% | 7.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 71.41 - 227.27 | 105.43 |
| Upside | -74.1% - -17.7% | -61.8% |