The Discounted Cash Flow (DCF) valuation of Mitsui OSK Lines Ltd (9104.T) is 6,083.23 JPY. With the latest stock price at 4,777.00 JPY, the upside of Mitsui OSK Lines Ltd based on DCF is 27.3%.
Based on the latest price of 4,777.00 JPY and our DCF valuation, Mitsui OSK Lines Ltd (9104.T) is a buy. buying 9104.T stocks now will result in a potential gain of 27.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 6.9% | 6.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 3,311.07 - 12,641.39 | 6,083.23 |
| Upside | -30.7% - 164.6% | 27.3% |