The Discounted Cash Flow (DCF) valuation of Sho-Bond Holdings Co Ltd (1414.T) is 5,738.26 JPY. With the latest stock price at 4,675.00 JPY, the upside of Sho-Bond Holdings Co Ltd based on DCF is 22.7%.
Based on the latest price of 4,675.00 JPY and our DCF valuation, Sho-Bond Holdings Co Ltd (1414.T) is a buy. buying 1414.T stocks now will result in a potential gain of 22.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.3% | 6.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 4,232.43 - 9,580.36 | 5,738.26 |
| Upside | -9.5% - 104.9% | 22.7% |