The Discounted Cash Flow (DCF) valuation of OS Co Ltd (9637.T) is 4,374.63 JPY. With the latest stock price at 4,980.00 JPY, the upside of OS Co Ltd based on DCF is -12.2%.
Based on the latest price of 4,980.00 JPY and our DCF valuation, OS Co Ltd (9637.T) is a sell. selling 9637.T stocks now will result in a potential gain of 12.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.1% - 5.5% | 4.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,803.79 - 15,190.00 | 4,374.63 |
| Upside | -63.8% - 205.0% | -12.2% |