The Discounted Cash Flow (DCF) valuation of OS Co Ltd (9637.T) is 5,880.05 JPY. With the latest stock price at 4,980.00 JPY, the upside of OS Co Ltd based on DCF is 18.1%.
Based on the latest price of 4,980.00 JPY and our DCF valuation, OS Co Ltd (9637.T) is a buy. buying 9637.T stocks now will result in a potential gain of 18.1%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 6.1% | 5.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 2,100.11 - 49,473.04 | 5,880.05 |
| Upside | -57.8% - 893.4% | 18.1% |