The Discounted Cash Flow (DCF) valuation of Shinnihon Corp (1879.T) is 5,297.56 JPY. With the latest stock price at 1,632.00 JPY, the upside of Shinnihon Corp based on DCF is 224.6%.
Based on the latest price of 1,632.00 JPY and our DCF valuation, Shinnihon Corp (1879.T) is a buy. buying 1879.T stocks now will result in a potential gain of 224.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.5% | 6.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 4,603.37 - 6,381.41 | 5,297.56 |
| Upside | 182.1% - 291.0% | 224.6% |