The Discounted Cash Flow (DCF) valuation of Osaka Gas Co Ltd (9532.T) is 4,880.90 JPY. With the latest stock price at 3,607.00 JPY, the upside of Osaka Gas Co Ltd based on DCF is 35.3%.
Based on the latest price of 3,607.00 JPY and our DCF valuation, Osaka Gas Co Ltd (9532.T) is a buy. buying 9532.T stocks now will result in a potential gain of 35.3%.
| Range | Selected | |
| WACC / Discount Rate | 3.9% - 5.2% | 4.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 2,422.62 - 15,641.33 | 4,880.90 |
| Upside | -32.8% - 333.6% | 35.3% |