The Discounted Cash Flow (DCF) valuation of Okinawa Cellular Telephone Co (9436.T) is 6,887.28 JPY. With the latest stock price at 5,010.00 JPY, the upside of Okinawa Cellular Telephone Co based on DCF is 37.5%.
Based on the latest price of 5,010.00 JPY and our DCF valuation, Okinawa Cellular Telephone Co (9436.T) is a buy. buying 9436.T stocks now will result in a potential gain of 37.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 7.1% | 5.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4,620.31 - 15,255.46 | 6,887.28 |
| Upside | -7.8% - 204.5% | 37.5% |