The Discounted Cash Flow (DCF) valuation of Oyo Corp (9755.T) is 2,031.04 JPY. With the latest stock price at 2,960.00 JPY, the upside of Oyo Corp based on DCF is -31.4%.
Based on the latest price of 2,960.00 JPY and our DCF valuation, Oyo Corp (9755.T) is a sell. selling 9755.T stocks now will result in a potential gain of 31.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 7.8% | 6.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 1,413.31 - 4,686.22 | 2,031.04 |
| Upside | -52.3% - 58.3% | -31.4% |